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 | 9.8x - 10.9x | 10.4x |
| Selected Fwd P/E Multiple | 9.6x - 10.6x | 10.1x |
| Fair Value | ¥856.77 - ¥946.95 | ¥901.86 |
| Upside | 18.8% - 31.3% | 25.1% |
| Benchmarks | - | Full Ticker |
| Kyocera Corporation | 697,100.0% | TSE:6971 |
| Tamura Corporation | 676,800.0% | TSE:6768 |
| Furuno Electric Co., Ltd. | 681,400.0% | TSE:6814 |
| Daishinku Corp. | 696,200.0% | TSE:6962 |
| Ohara Inc. | 521,800.0% | TSE:5218 |
| Nihon Dempa Kogyo Co., Ltd. | 677,900.0% | TSE:6779 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6971 | 6768 | 6814 | 6962 | 5218 | 6779 | |||
| TSE:6971 | TSE:6768 | TSE:6814 | TSE:6962 | TSE:5218 | TSE:6779 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -25.9% | 22.1% | 41.2% | 0.7% | 27.5% | NM- | ||
| 3Y CAGR | -45.4% | NM- | 59.7% | -58.0% | 2.4% | -31.0% | ||
| Latest Twelve Months | -76.2% | 24.2% | 83.7% | -84.8% | 61.9% | -23.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | 1.3% | 4.1% | 7.4% | 0.9% | 4.8% | ||
| Prior Fiscal Year | 5.0% | 2.1% | 5.4% | 4.8% | 5.6% | 4.6% | ||
| Latest Fiscal Year | 1.2% | 2.4% | 9.0% | 0.7% | 5.6% | 3.4% | ||
| Latest Twelve Months | 1.2% | 2.4% | 9.0% | 0.7% | 6.2% | 3.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.8x | 4.0x | 5.0x | 7.6x | 2.3x | 3.3x | ||
| Price / LTM Sales | 1.2x | 0.3x | 0.7x | 0.4x | 0.9x | 0.3x | ||
| LTM P/E Ratio | 103.0x | 13.3x | 8.0x | 59.2x | 14.7x | 9.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.0x | 14.7x | 103.0x | |||||
| Historical LTM P/E Ratio | -12.2x | 8.2x | 11.0x | |||||
| Selected P/E Multiple | 9.8x | 10.4x | 10.9x | |||||
| (x) LTM Net Income | 1,792 | 1,792 | 1,792 | |||||
| (=) Equity Value | 17,628 | 18,556 | 19,484 | |||||
| (/) Shares Outstanding | 23.1 | 23.1 | 23.1 | |||||
| Implied Value Range | 764.46 | 804.70 | 844.93 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 764.46 | 804.70 | 844.93 | 721.00 | ||||
| Upside / (Downside) | 6.0% | 11.6% | 17.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6971 | 6768 | 6814 | 6962 | 5218 | 6779 | |
| Value of Common Equity | 2,481,510 | 37,035 | 91,634 | 16,905 | 25,750 | 16,626 | |
| (/) Shares Outstanding | 1,408.7 | 82.3 | 31.6 | 31.8 | 24.3 | 23.1 | |
| Implied Stock Price | 1,761.50 | 450.00 | 2,900.00 | 532.00 | 1,061.00 | 721.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,761.50 | 450.00 | 2,900.00 | 532.00 | 1,061.00 | 721.00 | |
| 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 | |