Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.7x - 1.8x | 1.8x |
| Fair Value | €14.63 - €16.17 | €15.40 |
| Upside | -0.2% - 10.3% | 5.1% |
| Benchmarks | - | Full Ticker |
| SoftBank Group Corp. | 998,400.0% | TSE:9984 |
| Japan Communications Inc. | 942,400.0% | TSE:9424 |
| NTT, Inc. | 943,200.0% | TSE:9432 |
| Internet Initiative Japan Inc. | 377,400.0% | TSE:3774 |
| MTN Group Limited | - | OTCPK:MTNO.F |
| KDDI Corporation | - | DB:DIP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9984 | 9424 | 9432 | 3774 | MTNO.F | DIP | |||
| TSE:9984 | TSE:9424 | TSE:9432 | TSE:3774 | OTCPK:MTNO.F | DB:DIP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 3.2% | 37.8% | NM- | 1.4% | ||
| 3Y CAGR | NM- | 42.4% | -5.4% | 8.3% | NM- | 0.6% | ||
| Latest Twelve Months | 552.9% | -37.8% | -21.8% | 0.5% | -334.4% | 6.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.6% | 4.1% | 9.5% | 6.1% | 6.3% | 12.7% | ||
| Prior Fiscal Year | -3.7% | 18.4% | 9.6% | 7.2% | 1.8% | 11.1% | ||
| Latest Fiscal Year | 15.7% | 9.2% | 7.3% | 6.3% | -5.1% | 11.6% | ||
| Latest Twelve Months | 15.7% | 9.2% | 7.3% | 6.3% | -5.1% | 11.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.3% | 13.4% | 12.6% | 14.4% | 9.7% | 13.4% | ||
| Prior Fiscal Year | -2.5% | 62.3% | 13.9% | 16.3% | 3.2% | 12.3% | ||
| Latest Twelve Months | 10.0% | 25.3% | 10.0% | 15.0% | -7.3% | 13.2% | ||
| Next Fiscal Year | 1.3% | 29.9% | 8.8% | 16.3% | 15.2% | 14.4% | ||
| Two Fiscal Years Forward | 1.3% | 26.0% | 10.6% | 16.8% | 17.6% | 14.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.3x | 3.0x | 0.9x | 1.6x | 1.5x | 1.7x | ||
| Price / LTM EPS | 14.5x | 32.2x | 12.9x | 25.1x | -29.3x | 14.8x | ||
| Price / Book | 1.4x | 7.2x | 1.3x | 3.5x | 2.3x | 2.0x | ||
| Price / Fwd Book | 1.4x | 5.3x | 1.2x | 3.1x | 1.8x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 2.3x | 7.2x | |||||
| Historical P/B Ratio | 1.7x | 1.8x | 1.8x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 5,154,612 | 5,154,612 | 5,154,612 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9984 | 9424 | 9432 | 3774 | MTNO.F | DIP | |
| Value of Common Equity | 16,502,351 | 27,375 | 12,898,909 | 499,369 | 239,729 | 9,958,039 | |
| (/) Shares Outstanding | 1,424.5 | 165.9 | 82,738.4 | 177.0 | 1,806.6 | 3,978.7 | |
| Implied Stock Price | 11,585.00 | 165.00 | 155.90 | 2,821.50 | 132.69 | 2,502.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 18.05 | 170.72 | |
| Implied Stock Price (Trading Cur) | 11,585.00 | 165.00 | 155.90 | 2,821.50 | 7.35 | 14.66 | |
| Trading Currency | JPY | JPY | JPY | JPY | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 18.05 | 170.72 | |