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 Ps Multiple | 0.6x - 0.7x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | ¥1,158 - ¥1,280 | ¥1,219 |
| Upside | -10.2% - -0.7% | -5.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sankyu Inc. | 906,500.0% | TSE:9065 |
| AIT Corporation | 938,100.0% | TSE:9381 |
| SG Holdings Co.,Ltd. | 914,300.0% | TSE:9143 |
| PHYZ Holdings Inc. | 932,500.0% | TSE:9325 |
| The Keihin Co., Ltd. | 931,200.0% | TSE:9312 |
| Hamakyorex Co., Ltd. | 903,700.0% | TSE:9037 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9065 | 9381 | 9143 | 9325 | 9312 | 9037 | |||
| TSE:9065 | TSE:9381 | TSE:9143 | TSE:9325 | TSE:9312 | TSE:9037 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -0.3% | 13.1% | 3.3% | NM- | -1.3% | 3.9% | ||
| 3Y CAGR | 1.8% | 3.9% | 0.1% | 28.6% | -1.1% | 5.7% | ||
| Latest Twelve Months | 5.8% | 1.0% | 9.6% | 17.4% | 4.2% | 6.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.4% | 4.7% | 6.3% | 2.8% | 4.1% | 6.3% | ||
| Prior Fiscal Year | 4.3% | 5.3% | 8.8% | 3.4% | 4.5% | 5.6% | ||
| Latest Fiscal Year | 4.3% | 5.8% | 4.4% | 3.1% | 4.4% | 5.9% | ||
| Latest Twelve Months | 4.7% | 5.6% | 4.3% | 3.0% | 4.6% | 6.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.1x | 5.1x | 7.2x | 4.6x | 1.4x | 5.2x | ||
| Price / LTM Sales | 0.5x | 0.7x | 0.6x | 0.3x | 0.3x | 0.7x | ||
| LTM P/E Ratio | 11.5x | 13.2x | 15.3x | 11.2x | 6.8x | 10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 0.7x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) LTM Sales | 146,492 | 146,492 | 146,492 | |||||
| (=) Equity Value | 86,888 | 91,461 | 96,034 | |||||
| (/) Shares Outstanding | 74.0 | 74.0 | 74.0 | |||||
| Implied Value Range | 1,174.28 | 1,236.09 | 1,297.89 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,174.28 | 1,236.09 | 1,297.89 | 1,290.00 | ||||
| Upside / (Downside) | -9.0% | -4.2% | 0.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9065 | 9381 | 9143 | 9325 | 9312 | 9037 | |
| Value of Common Equity | 324,606 | 39,751 | 946,023 | 10,316 | 15,303 | 95,450 | |
| (/) Shares Outstanding | 52.7 | 23.5 | 625.5 | 10.7 | 6.5 | 74.0 | |
| Implied Stock Price | 6,158.00 | 1,692.00 | 1,512.50 | 961.00 | 2,344.00 | 1,290.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,158.00 | 1,692.00 | 1,512.50 | 961.00 | 2,344.00 | 1,290.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |