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 |
---|---|---|
Adjusted Earnings | 62.082 B - 74.146 B | 69.348 B |
Discount Rate | 8.8% - 6.8% | 7.8% |
Fair Value | €4.54 - €6.73 | €5.58 |
Upside | -45.7% - -19.4% | -33.2% |
Estimate Adjusted EBIT Margin | |||||||
Fiscal Year Ending | LTM | ||||||
Mar-21 | Mar-22 | Mar-23 | Mar-24 | Mar-25 | Mar-25 | ||
(JPY in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
Revenue | 133,343 | 135,432 | 133,991 | 152,871 | 162,230 | 162,230 | |
Adjusted EBITDA Build-up | |||||||
EBT, Incl. Unusual Items | 74,731 | 73,427 | 68,205 | 87,404 | 90,276 | 90,276 | |
(+) Net Interest Expense | (174) | 37 | 40 | 33 | (162) | (162) | |
(+) Other Non Operating Exp. | (2,254) | (1,058) | (1,311) | (1,421) | (1,026) | (1,026) | |
(+) D&A | 16,783 | 17,525 | 18,971 | 18,298 | 18,361 | 18,361 | |
(+) Non-recurring Items | |||||||
Adjusted EBITDA | 89,086 | 89,931 | 85,905 | 104,314 | 107,449 | 107,449 | |
(-) D&A | (16,783) | (17,525) | (18,971) | (18,298) | (18,361) | (18,361) | |
Adjusted EBIT | 72,303 | 72,406 | 66,934 | 86,016 | 89,088 | 89,088 | |
% of Revenue | 54.2% | 53.5% | 50.0% | 56.3% | 54.9% | 54.9% | |
Low | Median | High | |||||
Adjusted EBIT Margin | 50.0% | 54.2% | 56.3% |
Equity Waterfall | |||||||
Model | |||||||
(JPY in millions) | Low | Mid | High | Market | |||
Enterprise Value | 709,514 | 894,819 | 1,098,460 | 1,384,883 | |||
(+) Cash & Short Term Investments | 98,428 | 98,428 | 98,428 | 98,428 | |||
(+) Investments & Other | 57,725 | 57,725 | 57,725 | 57,725 | |||
(-) Debt | (52,487) | (52,487) | (52,487) | (52,487) | |||
(-) Other Liabilities | (10,324) | (10,324) | (10,324) | (10,324) | |||
(-) Preferred Stock | 0 | 0 | 0 | 0 | |||
(-) Other | 0 | 0 | 0 | 0 | |||
Value of Common Equity | 802,856 | 988,161 | 1,191,802 | 1,478,225 | |||
(/) Shares Outstanding | 1,027.7 | 1,027.7 | 1,027.7 | 1,027.7 | |||
Implied Stock Price (JPY) | 781.25 | 961.57 | 1,159.73 | 1,438.45 | |||
FX Rate: JPY/EUR | 172.27 | 172.27 | 172.27 | 172.27 | |||
Implied Stock Price (EUR) | 4.54 | 5.58 | 6.73 | 8.35 | |||
Upside / (Downside) | -45.69% | -33.15% | -19.38% | ||||
Stock Price | 8.35 | ||||||
Stock Price Close | 8.35 | ||||||
Restatment Type | Original | ||||||
Reporting Currency | JPY | ||||||
Trading Currency | EUR | ||||||
FX Rate: JPY/EUR | 172.27 | ||||||
Market Cap | 8,715.4 | ||||||
Shares Outstanding | 1,027.7 | ||||||
Share Exchange Ratio | 1.0 | ||||||
Liquid Long-term Investments | 0 |