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 | 0.7x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.5x - 0.9x | 0.8x |
| Fair Value | €17.41 - €19.25 | €18.33 |
| Upside | 3.0% - 13.9% | 8.5% |
| Benchmarks | - | Full Ticker |
| Dainichiseika Color & Chemicals Mfg. Co., Ltd. | 411,600.0% | TSE:4116 |
| Nitto Denko Corporation | 698,800.0% | TSE:6988 |
| Sakata INX Corporation | 463,300.0% | TSE:4633 |
| Shin-Etsu Chemical Co., Ltd. | 406,300.0% | TSE:4063 |
| Taiyo Holdings Co., Ltd. | 462,600.0% | TSE:4626 |
| DIC Corporation | - | DB:DPN |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4116 | 6988 | 4633 | 4063 | 4626 | DPN | |||
| TSE:4116 | TSE:6988 | TSE:4633 | TSE:4063 | TSE:4626 | DB:DPN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.9% | 23.8% | 17.0% | 11.2% | 23.5% | -1.9% | ||
| 3Y CAGR | 18.6% | 12.2% | 22.2% | 2.2% | -3.0% | 69.6% | ||
| Latest Twelve Months | 181.1% | 33.7% | 14.3% | 2.7% | 24.6% | 167.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 10.9% | 3.3% | 23.7% | 10.6% | 0.7% | ||
| Prior Fiscal Year | 3.1% | 11.2% | 3.3% | 21.5% | 8.3% | -3.8% | ||
| Latest Fiscal Year | 8.2% | 13.5% | 3.7% | 20.9% | 9.1% | 2.0% | ||
| Latest Twelve Months | 8.2% | 13.5% | 3.7% | 20.9% | 9.1% | 2.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.9% | 11.5% | 7.0% | 14.3% | 11.9% | 1.1% | ||
| Prior Fiscal Year | 3.2% | 10.9% | 8.1% | 12.8% | 9.0% | -10.6% | ||
| Latest Twelve Months | 8.4% | 13.5% | 8.8% | 12.0% | 10.6% | 7.9% | ||
| Next Fiscal Year | 6.2% | 11.9% | 9.6% | 11.5% | 10.8% | 6.0% | ||
| Two Fiscal Years Forward | 6.0% | 12.7% | 9.6% | 12.1% | 10.9% | 6.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.8x | 0.4x | 3.5x | 3.2x | 0.3x | ||
| Price / LTM EPS | 5.3x | 13.5x | 10.4x | 16.7x | 35.4x | 9.1x | ||
| Price / Book | 0.4x | 1.8x | 0.9x | 1.9x | 3.7x | 0.7x | ||
| Price / Fwd Book | 0.4x | 1.7x | 0.8x | 1.9x | 3.4x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.8x | 3.7x | |||||
| Historical P/B Ratio | 0.5x | 0.8x | 0.9x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 389,424 | 389,424 | 389,424 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4116 | 6988 | 4633 | 4063 | 4626 | DPN | |
| Value of Common Equity | 54,744 | 1,869,911 | 98,034 | 9,030,475 | 370,325 | 272,742 | |
| (/) Shares Outstanding | 17.2 | 685.1 | 49.4 | 1,872.8 | 55.5 | 94.7 | |
| Implied Stock Price | 3,190.00 | 2,729.50 | 1,984.00 | 4,822.00 | 6,670.00 | 2,880.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 170.45 | |
| Implied Stock Price (Trading Cur) | 3,190.00 | 2,729.50 | 1,984.00 | 4,822.00 | 6,670.00 | 16.90 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 170.45 | |