Sun Frontier Fudousan Co Ltd

股價

2,057.00 JPY

公允價值

1,245.78 JPY

20.0%

Normalized EBIT Margin

3.9%

Normalized CapEx as % of Revenue

33.0%

Normalized Tax Rate

Earnings Power Value

股價

2,057.00 JPY

公允價值

1,245.78 JPY

看漲

-38.7%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Dec-24
(JPY in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	73,218	59,632	71,251	82,777	79,868	78,111

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	16,086	7,462	12,135	14,744	17,295	14,885
(+) Net Interest Expense	410	459	411	422	468	729
(+) Other Non Operating Exp.	35	(70)	(498)	(237)	(240)	(274)
(+) D&A	1,410	1,456	1,710	2,032	2,199	2,324
(+) Non-recurring Items	41	62	80	(23)	79	70
Adjusted EBITDA	17,982	9,369	13,838	16,938	19,801	17,734

(-) D&A	(1,410)	(1,456)	(1,710)	(2,032)	(2,199)	(2,324)

Adjusted EBIT	16,572	7,913	12,128	14,906	17,602	15,410
% of Revenue	22.6%	13.3%	17.0%	18.0%	22.0%	19.7%


	Low	Median	High

Adjusted EBIT Margin	13.3%	18.0%	22.6%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(JPY in millions)	Low	Mid	High	Market
Enterprise Value	72,288	114,860	167,469	153,009
(+) Cash & Short Term Investments	37,969	37,969	37,969	37,969
(+) Investments & Other	0	0	0	0
(-) Debt	(88,647)	(88,647)	(88,647)	(88,647)
(-) Other Liabilities	(3,659)	(3,659)	(3,659)	(3,659)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	17,951	60,523	113,132	98,672
(/) Shares Outstanding	48.6	48.6	48.6	48.6
Implied Stock Price (JPY)	369.49	1,245.78	2,328.63	2,031.00
FX Rate: JPY/JPY	1.00	1.00	1.00	1.00
Implied Stock Price (JPY)	369.49	1,245.78	2,328.63	2,031.00

Upside / (Downside)	-81.81%	-38.66%	14.65%


Stock Price	2,031.00
Stock Price Close	2,031.00
Restatment Type	Press Release
Reporting Currency	JPY
Trading Currency	JPY
FX Rate: JPY/JPY	1.00
Market Cap	98,671.8
Shares Outstanding	48.6
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤