看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | 0.6x - 1.1x | 0.7x |
| Fair Value | ¥3,033 - ¥3,352 | ¥3,192 |
| Upside | -8.4% - 1.3% | -3.6% |
| Benchmarks | - | Full Ticker |
| T&D Holdings, Inc. | 879,500.0% | TSE:8795 |
| Sompo Holdings, Inc. | 863,000.0% | TSE:8630 |
| Japan Post Insurance Co., Ltd. | 718,100.0% | TSE:7181 |
| Dai-ichi Life Holdings, Inc. | 875,000.0% | TSE:8750 |
| SCOR SE | - | ENXTPA:SCR |
| MS&AD Insurance Group Holdings, Inc. | 872,500.0% | TSE:8725 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8795 | 8630 | 7181 | 8750 | SCR | 8725 | |||
| TSE:8795 | TSE:8630 | TSE:7181 | TSE:8750 | ENXTPA:SCR | TSE:8725 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.3% | 23.2% | -6.3% | 7.3% | -60.6% | 13.9% | ||
| 3Y CAGR | -15.3% | 42.9% | -19.4% | -4.1% | -79.4% | 36.7% | ||
| Latest Twelve Months | 52.7% | 26.1% | 22.8% | 71.8% | -98.9% | 101.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 5.1% | 3.6% | 3.3% | 0.6% | 4.5% | ||
| Prior Fiscal Year | -5.9% | 2.0% | 2.9% | 2.1% | 5.0% | 3.1% | ||
| Latest Fiscal Year | 4.0% | 8.5% | 2.9% | 3.1% | 0.0% | 5.6% | ||
| Latest Twelve Months | 5.6% | 9.2% | 2.8% | 4.4% | 0.0% | 10.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.7% | 10.5% | 5.2% | 7.5% | 2.6% | 7.4% | ||
| Prior Fiscal Year | -11.2% | 4.7% | 4.1% | 5.3% | 18.0% | 5.2% | ||
| Latest Twelve Months | 11.7% | 17.3% | 3.3% | 13.3% | 0.2% | 17.7% | ||
| Next Fiscal Year | 12.8% | 10.7% | 2.0% | 8.8% | 16.1% | 10.9% | ||
| Two Fiscal Years Forward | 10.5% | 11.0% | 1.1% | 8.7% | 15.7% | 10.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.9x | 0.3x | 0.4x | 0.3x | 0.8x | ||
| Price / LTM EPS | 10.4x | 9.4x | 9.9x | 8.9x | 616.6x | 7.0x | ||
| Price / Book | 1.1x | 1.5x | 0.3x | 1.0x | 1.1x | 1.2x | ||
| Price / Fwd Book | 1.0x | 1.4x | 0.3x | 1.0x | 1.0x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.1x | 1.5x | |||||
| Historical P/B Ratio | 0.6x | 0.7x | 1.1x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 4,201,555 | 4,201,555 | 4,201,555 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8795 | 8630 | 7181 | 8750 | SCR | 8725 | |
| Value of Common Equity | 1,579,222 | 4,450,714 | 1,061,324 | 3,932,855 | 4,925 | 5,002,305 | |
| (/) Shares Outstanding | 508.3 | 932.3 | 371.4 | 3,570.5 | 179.4 | 1,511.3 | |
| Implied Stock Price | 3,107.00 | 4,774.00 | 2,857.50 | 1,101.50 | 27.46 | 3,310.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,107.00 | 4,774.00 | 2,857.50 | 1,101.50 | 27.46 | 3,310.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | EUR | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |