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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.7x - 1.0x | 1.0x |
| Fair Value | ¥1,064 - ¥1,176 | ¥1,120 |
| Upside | -8.6% - 1.0% | -3.8% |
| Benchmarks | - | Full Ticker |
| Kawasaki Kisen Kaisha, Ltd. | 910,700.0% | TSE:9107 |
| Mitsui O.S.K. Lines, Ltd. | 910,400.0% | TSE:9104 |
| Meiji Shipping Group Co., Ltd. | 911,500.0% | TSE:9115 |
| Japan Transcity Corporation | 931,000.0% | TSE:9310 |
| NS United Kaiun Kaisha, Ltd. | 911,000.0% | TSE:9110 |
| Iino Kaiun Kaisha, Ltd. | 911,900.0% | TSE:9119 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9107 | 9104 | 9115 | 9310 | 9110 | 9119 | |||
| TSE:9107 | TSE:9104 | TSE:9115 | TSE:9310 | TSE:9110 | TSE:9119 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 125.2% | 67.1% | 10.3% | 14.8% | 25.6% | 37.1% | ||
| 3Y CAGR | -22.0% | -15.6% | -5.0% | 2.6% | -7.6% | 13.6% | ||
| Latest Twelve Months | 89.4% | 33.8% | 1.3% | 25.7% | 8.2% | -31.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 42.8% | 30.6% | 13.6% | 4.8% | 8.4% | 12.5% | ||
| Prior Fiscal Year | 10.9% | 16.1% | 8.0% | 3.8% | 7.7% | 14.3% | ||
| Latest Fiscal Year | 29.1% | 24.0% | 4.2% | 4.8% | 7.5% | 12.9% | ||
| Latest Twelve Months | 25.6% | 21.0% | 7.2% | 4.8% | 7.9% | 11.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 51.4% | 34.0% | 12.6% | 7.4% | 14.8% | 15.2% | ||
| Prior Fiscal Year | 6.7% | 12.2% | 13.3% | 5.7% | 12.5% | 16.3% | ||
| Latest Twelve Months | 16.3% | 14.6% | 10.2% | 6.7% | 11.9% | 10.8% | ||
| Next Fiscal Year | 15.9% | 11.2% | 5.8% | 6.0% | 13.3% | 8.2% | ||
| Two Fiscal Years Forward | 13.7% | 11.0% | 5.6% | 5.9% | 12.4% | 8.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 0.8x | 0.4x | 0.6x | 0.5x | 0.9x | ||
| Price / LTM EPS | 4.9x | 4.0x | 4.9x | 11.7x | 6.5x | 8.3x | ||
| Price / Book | 0.8x | 0.6x | 0.5x | 0.8x | 0.8x | 0.9x | ||
| Price / Fwd Book | 0.7x | 0.5x | 0.5x | 0.8x | 0.7x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.8x | 0.8x | |||||
| Historical P/B Ratio | 0.7x | 1.0x | 1.0x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 143,312 | 143,312 | 143,312 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9107 | 9104 | 9115 | 9310 | 9110 | 9119 | |
| Value of Common Equity | 1,290,420 | 1,497,355 | 23,753 | 70,632 | 123,484 | 123,155 | |
| (/) Shares Outstanding | 632.1 | 343.3 | 33.9 | 62.5 | 23.6 | 105.8 | |
| Implied Stock Price | 2,041.50 | 4,362.00 | 700.00 | 1,130.00 | 5,240.00 | 1,164.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,041.50 | 4,362.00 | 700.00 | 1,130.00 | 5,240.00 | 1,164.00 | |
| 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 | |