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 | 8.4x - 9.3x | 8.8x |
| Selected Fwd P/E Multiple | 8.7x - 9.6x | 9.2x |
| Fair Value | ¥3,511 - ¥3,880 | ¥3,695 |
| Upside | 7.4% - 18.7% | 13.1% |
| Benchmarks | - | Full Ticker |
| Toyo Suisan Kaisha, Ltd. | 287,500.0% | TSE:2875 |
| Nissui Corporation | 133,200.0% | TSE:1332 |
| Nichirei Corporation | 287,100.0% | TSE:2871 |
| Ajinomoto Co., Inc. | 280,200.0% | TSE:2802 |
| Austevoll Seafood ASA | - | OB:AUSS |
| Maruha Nichiro Corporation | 133,300.0% | TSE:1333 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2875 | 1332 | 2871 | 2802 | AUSS | 1333 | |||
| TSE:2875 | TSE:1332 | TSE:2871 | TSE:2802 | OB:AUSS | TSE:1333 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.7% | 9.2% | 4.2% | 26.2% | 16.9% | 4.5% | ||
| 3Y CAGR | 24.2% | 18.2% | 4.9% | 13.6% | 11.5% | 53.4% | ||
| Latest Twelve Months | 42.7% | 0.9% | 0.6% | -3.4% | 840.1% | -3.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.2% | 2.6% | 3.8% | 6.4% | 8.7% | 2.1% | ||
| Prior Fiscal Year | 7.6% | 2.8% | 3.3% | 6.9% | 0.9% | 1.8% | ||
| Latest Fiscal Year | 11.4% | 2.9% | 3.6% | 6.1% | 7.8% | 2.0% | ||
| Latest Twelve Months | 12.9% | 2.7% | 3.6% | 6.0% | 7.8% | 2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.0x | 7.9x | 7.3x | 12.9x | 7.1x | 8.2x | ||
| Price / LTM Sales | 1.6x | 0.3x | 0.6x | 1.9x | 0.6x | 0.2x | ||
| LTM P/E Ratio | 12.7x | 12.1x | 17.5x | 32.0x | 7.2x | 7.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.2x | 12.7x | 32.0x | |||||
| Historical LTM P/E Ratio | 6.2x | 8.7x | 19.4x | |||||
| Selected P/E Multiple | 8.4x | 8.8x | 9.3x | |||||
| (x) LTM Net Income | 21,657 | 21,657 | 21,657 | |||||
| (=) Equity Value | 182,064 | 191,646 | 201,229 | |||||
| (/) Shares Outstanding | 50.4 | 50.4 | 50.4 | |||||
| Implied Value Range | 3,614.61 | 3,804.86 | 3,995.10 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,614.61 | 3,804.86 | 3,995.10 | 3,268.00 | ||||
| Upside / (Downside) | 10.6% | 16.4% | 22.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2875 | 1332 | 2871 | 2802 | AUSS | 1333 | |
| Value of Common Equity | 865,556 | 273,525 | 436,109 | 2,940,447 | 19,577 | 164,606 | |
| (/) Shares Outstanding | 99.6 | 310.8 | 250.6 | 994.4 | 201.8 | 50.4 | |
| Implied Stock Price | 8,688.00 | 880.00 | 1,740.50 | 2,957.00 | 97.00 | 3,268.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,688.00 | 880.00 | 1,740.50 | 2,957.00 | 97.00 | 3,268.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | NOK | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |