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 | 2.4x - 2.6x | 2.5x |
| Historical Pb Multiple | 1.6x - 8.0x | 2.8x |
| Fair Value | €20.67 - €22.84 | €21.76 |
| Upside | 24.3% - 37.4% | 30.9% |
| Benchmarks | - | Full Ticker |
| Sanyo Denki Co., Ltd. | 651,600.0% | TSE:6516 |
| ABB Ltd | - | OTCPK:ABLZ.F |
| MINEBEA MITSUMI Inc. | 647,900.0% | TSE:6479 |
| Rockwell Automation, Inc. | - | NYSE:ROK |
| Allient Inc. | - | NasdaqGM:ALNT |
| Nidec Corporation | - | DB:NIB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6516 | ABLZ.F | 6479 | ROK | ALNT | NIB | |||
| TSE:6516 | OTCPK:ABLZ.F | TSE:6479 | NYSE:ROK | NasdaqGM:ALNT | DB:NIB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 67.6% | 31.5% | 5.3% | 6.4% | -5.0% | 17.8% | ||
| 3Y CAGR | -14.5% | -5.2% | -4.8% | -11.2% | -18.2% | 7.0% | ||
| Latest Twelve Months | -36.5% | 9.8% | -10.4% | -4.5% | -25.1% | 34.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.6% | 13.9% | 4.8% | 14.3% | 4.0% | 5.6% | ||
| Prior Fiscal Year | 9.3% | 11.7% | 3.9% | 15.3% | 4.2% | 5.3% | ||
| Latest Fiscal Year | 5.8% | 12.0% | 3.9% | 11.5% | 2.5% | 6.4% | ||
| Latest Twelve Months | 5.4% | 12.5% | 3.7% | 12.0% | 2.7% | 6.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.2% | 23.2% | 10.7% | 55.0% | 9.9% | 8.9% | ||
| Prior Fiscal Year | 10.3% | 28.8% | 8.1% | 43.9% | 10.3% | 8.4% | ||
| Latest Twelve Months | 4.7% | 30.5% | 7.7% | 28.5% | 5.2% | 9.0% | ||
| Next Fiscal Year | 6.9% | 31.1% | 8.1% | 32.0% | 11.3% | 10.2% | ||
| Two Fiscal Years Forward | 7.2% | 30.9% | 9.0% | 34.7% | 12.2% | 10.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 3.6x | 0.7x | 4.6x | 1.4x | 1.3x | ||
| Price / LTM EPS | 22.0x | 28.9x | 18.1x | 38.8x | 49.8x | 21.0x | ||
| Price / Book | 1.0x | 8.6x | 1.4x | 10.8x | 2.5x | 1.9x | ||
| Price / Fwd Book | 1.0x | 7.8x | 1.3x | 10.5x | 2.4x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 2.5x | 10.8x | |||||
| Historical P/B Ratio | 1.6x | 2.8x | 8.0x | |||||
| Selected P/B Multiple | 2.4x | 2.5x | 2.6x | |||||
| (x) Book Value | 1,719,296 | 1,719,296 | 1,719,296 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6516 | ABLZ.F | 6479 | ROK | ALNT | NIB | |
| Value of Common Equity | 117,240 | 122,891 | 1,037,897 | 37,467 | 712 | 3,278,448 | |
| (/) Shares Outstanding | 11.8 | 1,823.3 | 401.6 | 112.4 | 16.9 | 1,146.3 | |
| Implied Stock Price | 9,910.00 | 67.40 | 2,584.50 | 333.23 | 42.00 | 2,860.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.03 | |
| Implied Stock Price (Trading Cur) | 9,910.00 | 67.40 | 2,584.50 | 333.23 | 42.00 | 16.63 | |
| Trading Currency | JPY | USD | JPY | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.03 | |