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 | 11.3x - 12.4x | 11.8x |
| Selected Fwd P/E Multiple | 9.9x - 11.0x | 10.4x |
| Fair Value | ¥1,404 - ¥1,552 | ¥1,478 |
| Upside | 13.2% - 25.2% | 19.2% |
| Benchmarks | - | Full Ticker |
| Meidensha Corporation | 650,800.0% | TSE:6508 |
| Yuken Kogyo Co., Ltd. | 639,300.0% | TSE:6393 |
| Nippon Dry-Chemical Co., Ltd. | 190,900.0% | TSE:1909 |
| Kuroda Precision Industries Ltd. | 772,600.0% | TSE:7726 |
| Sanso Electric Co.,Ltd. | 651,800.0% | TSE:6518 |
| Shinpo Co., Ltd. | 590,300.0% | TSE:5903 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6508 | 6393 | 1909 | 7726 | 6518 | 5903 | |||
| TSE:6508 | TSE:6393 | TSE:1909 | TSE:7726 | TSE:6518 | TSE:5903 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.9% | -9.5% | 24.1% | -10.6% | -5.6% | 4.8% | ||
| 3Y CAGR | 15.3% | 6.4% | 12.4% | 58.1% | 7.0% | 8.9% | ||
| Latest Twelve Months | 36.5% | 26.7% | 27.5% | -21.0% | -110.0% | -4.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | 4.7% | 5.3% | 2.4% | 3.1% | 9.0% | ||
| Prior Fiscal Year | 2.6% | 4.8% | 5.1% | 4.0% | 4.4% | 10.7% | ||
| Latest Fiscal Year | 3.9% | 2.7% | 5.9% | 2.7% | 2.8% | 9.2% | ||
| Latest Twelve Months | 5.3% | 3.0% | 7.0% | 2.1% | -0.5% | 8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.2x | 2.9x | 3.7x | 5.1x | 0.8x | 3.0x | ||
| Price / LTM Sales | 0.6x | 0.3x | 0.5x | 0.3x | 0.2x | 0.9x | ||
| LTM P/E Ratio | 12.1x | 9.4x | 7.0x | 14.9x | -45.5x | 10.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -45.5x | 9.4x | 14.9x | |||||
| Historical LTM P/E Ratio | 10.3x | 11.8x | 23.8x | |||||
| Selected P/E Multiple | 11.3x | 11.8x | 12.4x | |||||
| (x) LTM Net Income | 666 | 666 | 666 | |||||
| (=) Equity Value | 7,496 | 7,891 | 8,286 | |||||
| (/) Shares Outstanding | 5.5 | 5.5 | 5.5 | |||||
| Implied Value Range | 1,362.84 | 1,434.57 | 1,506.29 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,362.84 | 1,434.57 | 1,506.29 | 1,240.00 | ||||
| Upside / (Downside) | 9.9% | 15.7% | 21.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6508 | 6393 | 1909 | 7726 | 6518 | 5903 | |
| Value of Common Equity | 186,906 | 9,140 | 26,838 | 5,615 | 3,640 | 6,821 | |
| (/) Shares Outstanding | 45.4 | 3.8 | 6.7 | 5.7 | 4.6 | 5.5 | |
| Implied Stock Price | 4,120.00 | 2,411.00 | 4,005.00 | 983.00 | 798.00 | 1,240.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,120.00 | 2,411.00 | 4,005.00 | 983.00 | 798.00 | 1,240.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |