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 | 15.7x - 17.3x | 16.5x |
| Selected Fwd P/E Multiple | 15.0x - 16.6x | 15.8x |
| Fair Value | $19.31 - $21.34 | $20.32 |
| Upside | -20.8% - -12.4% | -16.6% |
| Benchmarks | - | Full Ticker |
| Takasago International Corporation | 491,400.0% | TSE:4914 |
| Sensient Technologies Corporation | - | NYSE:SXT |
| International Flavors & Fragrances Inc. | - | NYSE:IFF |
| Robertet SA | - | ENXTPA:RBT |
| Givaudan SA | - | OTCPK:GVDB.F |
| T. Hasegawa Co., Ltd. | - | OTCPK:HASG.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4914 | SXT | IFF | RBT | GVDB.F | HASG.F | |||
| TSE:4914 | NYSE:SXT | NYSE:IFF | ENXTPA:RBT | OTCPK:GVDB.F | OTCPK:HASG.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -10.8% | 8.7% | -11.8% | 7.6% | 9.2% | 11.8% | ||
| 3Y CAGR | -27.8% | 1.6% | -3.2% | 13.8% | 9.9% | 2.1% | ||
| Latest Twelve Months | 113.2% | 33.5% | 109.5% | 21.8% | 22.1% | 5.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | 7.8% | -4.8% | 10.5% | 12.5% | 11.1% | ||
| Prior Fiscal Year | 4.0% | 6.4% | -22.3% | 10.8% | 12.9% | 10.3% | ||
| Latest Fiscal Year | 1.4% | 8.0% | 2.1% | 10.3% | 14.7% | 10.1% | ||
| Latest Twelve Months | 4.5% | 8.0% | 2.1% | 11.4% | 14.7% | 10.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.2x | 14.7x | 16.7x | 11.9x | 23.4x | 5.0x | ||
| Price / LTM Sales | 0.6x | 2.0x | 1.7x | 2.1x | 4.7x | 1.6x | ||
| LTM P/E Ratio | 12.4x | 25.3x | 81.3x | 18.5x | 31.9x | 15.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.4x | 25.3x | 81.3x | |||||
| Historical LTM P/E Ratio | 15.1x | 18.4x | 19.4x | |||||
| Selected P/E Multiple | 15.7x | 16.5x | 17.3x | |||||
| (x) LTM Net Income | 7,331 | 7,331 | 7,331 | |||||
| (=) Equity Value | 114,893 | 120,940 | 126,987 | |||||
| (/) Shares Outstanding | 40.8 | 40.8 | 40.8 | |||||
| Implied Value Range | 2,812.60 | 2,960.63 | 3,108.66 | |||||
| FX Rate: JPY/USD | 149.4 | 149.4 | 149.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.83 | 19.82 | 20.81 | 24.37 | ||||
| Upside / (Downside) | -22.8% | -18.7% | -14.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4914 | SXT | IFF | RBT | GVDB.F | HASG.F | |
| Value of Common Equity | 126,110 | 3,159 | 19,848 | 1,593 | 35,364 | 148,733 | |
| (/) Shares Outstanding | 19.5 | 42.4 | 255.7 | 2.0 | 9.2 | 40.8 | |
| Implied Stock Price | 6,470.00 | 74.43 | 77.61 | 816.00 | 3,833.03 | 3,641.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.88 | 149.41 | |
| Implied Stock Price (Trading Cur) | 6,470.00 | 74.43 | 77.61 | 816.00 | 4,342.49 | 24.37 | |
| Trading Currency | JPY | USD | USD | EUR | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.88 | 149.41 | |