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 P/E Multiple | 12.9x - 14.3x | 13.6x |
| Selected Fwd P/E Multiple | 10.4x - 11.5x | 11.0x |
| Fair Value | €21.63 - €23.91 | €22.77 |
| Upside | 31.9% - 45.8% | 38.8% |
| Benchmarks | - | Full Ticker |
| Tokyo Printing Ink Mfg. Co., Ltd. | 463,500.0% | TSE:4635 |
| Dainichiseika Color & Chemicals Mfg. Co., Ltd. | 411,600.0% | TSE:4116 |
| Nitto Denko Corporation | 698,800.0% | TSE:6988 |
| LINTEC Corporation | 796,600.0% | TSE:7966 |
| Sakata INX Corporation | 463,300.0% | TSE:4633 |
| DIC Corporation | - | DB:DPN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4635 | 4116 | 6988 | 7966 | 4633 | DPN | |||
| TSE:4635 | TSE:4116 | TSE:6988 | TSE:7966 | TSE:4633 | DB:DPN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.4% | 20.9% | 23.8% | 8.5% | 17.0% | -1.9% | ||
| 3Y CAGR | 17.6% | 18.6% | 12.2% | -4.5% | 22.2% | 69.6% | ||
| Latest Twelve Months | 33.9% | 181.1% | 33.7% | 176.1% | 14.3% | 167.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.2% | 4.3% | 10.9% | 4.5% | 3.3% | 0.7% | ||
| Prior Fiscal Year | 2.0% | 3.1% | 11.2% | 1.9% | 3.3% | -3.8% | ||
| Latest Fiscal Year | 2.5% | 8.2% | 13.5% | 4.6% | 3.7% | 2.0% | ||
| Latest Twelve Months | 2.5% | 8.2% | 13.5% | 4.6% | 3.7% | 2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.3x | 1.3x | 5.7x | 3.3x | 4.9x | 4.9x | ||
| Price / LTM Sales | 0.2x | 0.4x | 1.8x | 0.6x | 0.4x | 0.2x | ||
| LTM P/E Ratio | 8.8x | 5.1x | 13.2x | 12.8x | 9.9x | 8.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.1x | 9.9x | 13.2x | |||||
| Historical LTM P/E Ratio | -88.8x | 12.9x | 32.0x | |||||
| Selected P/E Multiple | 12.9x | 13.6x | 14.3x | |||||
| (x) LTM Net Income | 30,190 | 30,190 | 30,190 | |||||
| (=) Equity Value | 390,319 | 410,862 | 431,405 | |||||
| (/) Shares Outstanding | 94.7 | 94.7 | 94.7 | |||||
| Implied Value Range | 4,122.44 | 4,339.41 | 4,556.38 | |||||
| FX Rate: JPY/EUR | 162.9 | 162.9 | 162.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 25.31 | 26.64 | 27.97 | 16.40 | ||||
| Upside / (Downside) | 54.3% | 62.4% | 70.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4635 | 4116 | 6988 | 7966 | 4633 | DPN | |
| Value of Common Equity | 10,376 | 52,857 | 1,805,838 | 184,841 | 92,756 | 252,955 | |
| (/) Shares Outstanding | 2.6 | 17.2 | 688.5 | 66.6 | 49.5 | 94.7 | |
| Implied Stock Price | 4,050.00 | 3,080.00 | 2,623.00 | 2,775.00 | 1,874.00 | 2,671.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.90 | |
| Implied Stock Price (Trading Cur) | 4,050.00 | 3,080.00 | 2,623.00 | 2,775.00 | 1,874.00 | 16.40 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.90 | |