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 | 1.0x - 1.1x | 1.1x |
| Historical Pb Multiple | 0.9x - 1.6x | 1.1x |
| Fair Value | €16.25 - €17.96 | €17.11 |
| Upside | -5.2% - 4.8% | -0.2% |
| Benchmarks | - | Full Ticker |
| Honda Motor Co., Ltd. | 726,700.0% | TSE:7267 |
| Yamaha Motor Co., Ltd. | 727,200.0% | TSE:7272 |
| Isuzu Motors Limited | 720,200.0% | TSE:7202 |
| Mitsubishi Motors Corporation | 721,100.0% | TSE:7211 |
| Mercedes-Benz Group AG | - | OTCPK:MBGA.F |
| Toyota Motor Corporation | - | DB:TOM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7267 | 7272 | 7202 | 7211 | MBGA.F | TOM | |||
| TSE:7267 | TSE:7272 | TSE:7202 | TSE:7211 | OTCPK:MBGA.F | DB:TOM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.9% | 7.4% | 11.5% | NM- | 33.8% | 18.5% | ||
| 3Y CAGR | 5.7% | -11.4% | 3.5% | -17.9% | -1.4% | 18.7% | ||
| Latest Twelve Months | -44.0% | -72.0% | -30.4% | -91.0% | -46.6% | -14.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 6.9% | 5.5% | 0.3% | 9.6% | 8.9% | ||
| Prior Fiscal Year | 5.4% | 6.8% | 5.2% | 5.5% | 9.4% | 11.0% | ||
| Latest Fiscal Year | 3.9% | 4.2% | 4.3% | 1.5% | 7.0% | 9.9% | ||
| Latest Twelve Months | 2.9% | 1.9% | 3.8% | 0.4% | 4.9% | 8.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.4% | 14.5% | 10.2% | 2.8% | 13.6% | 11.8% | ||
| Prior Fiscal Year | 9.3% | 15.4% | 12.7% | 17.1% | 16.1% | 15.8% | ||
| Latest Twelve Months | 5.1% | 4.1% | 8.7% | 1.3% | 7.5% | 11.9% | ||
| Next Fiscal Year | 5.2% | 13.4% | 10.0% | 2.2% | 5.8% | 4.5% | ||
| Two Fiscal Years Forward | 6.6% | 12.9% | 11.4% | 2.9% | 7.4% | 4.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.4x | 0.4x | 0.2x | 0.4x | 0.8x | ||
| Price / LTM EPS | 10.4x | 22.3x | 11.2x | 44.8x | 7.6x | 8.9x | ||
| Price / Book | 0.6x | 0.9x | 1.0x | 0.6x | 0.6x | 1.1x | ||
| Price / Fwd Book | 0.6x | 0.8x | 1.0x | 0.6x | 0.6x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.6x | 1.0x | |||||
| Historical P/B Ratio | 0.9x | 1.1x | 1.6x | |||||
| Selected P/B Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) Book Value | 36,040,203 | 36,040,203 | 36,040,203 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7267 | 7272 | 7202 | 7211 | MBGA.F | TOM | |
| Value of Common Equity | 6,663,235 | 1,073,804 | 1,385,044 | 549,333 | 51,778 | 38,395,531 | |
| (/) Shares Outstanding | 3,992.4 | 969.6 | 703.1 | 1,338.2 | 962.0 | 13,033.4 | |
| Implied Stock Price | 1,669.00 | 1,107.50 | 1,970.00 | 410.50 | 53.83 | 2,945.94 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 171.89 | |
| Implied Stock Price (Trading Cur) | 1,669.00 | 1,107.50 | 1,970.00 | 410.50 | 62.69 | 17.14 | |
| Trading Currency | JPY | JPY | JPY | JPY | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 171.89 | |