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 | 11.4x - 12.6x | 12.0x |
| Selected Fwd P/E Multiple | 10.1x - 11.1x | 10.6x |
| Fair Value | ¥2,236 - ¥2,471 | ¥2,354 |
| Upside | -13.6% - -4.5% | -9.0% |
| Benchmarks | - | Full Ticker |
| Yamaha Corporation | 795,100.0% | TSE:7951 |
| Globeride, Inc. | 799,000.0% | TSE:7990 |
| ASICS Corporation | 793,600.0% | TSE:7936 |
| Acushnet Holdings Corp. | - | NYSE:GOLF |
| FuSheng Precision Co., Ltd. | 667,000.0% | TWSE:6670 |
| Mizuno Corporation | 802,200.0% | TSE:8022 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7951 | 7990 | 7936 | GOLF | 6670 | 8022 | |||
| TSE:7951 | TSE:7990 | TSE:7936 | NYSE:GOLF | TWSE:6670 | TSE:8022 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -17.4% | 33.6% | 55.2% | 12.1% | 11.8% | 26.9% | ||
| 3Y CAGR | -29.0% | -20.6% | 89.3% | 6.2% | 17.1% | 25.5% | ||
| Latest Twelve Months | -80.6% | 32.0% | 50.4% | 21.3% | 55.7% | 1.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.0% | 5.5% | 3.8% | 8.6% | 12.1% | 4.9% | ||
| Prior Fiscal Year | 6.4% | 4.4% | 6.2% | 8.3% | 9.9% | 6.2% | ||
| Latest Fiscal Year | 2.9% | 3.9% | 9.4% | 8.7% | 13.4% | 6.3% | ||
| Latest Twelve Months | 1.4% | 4.0% | 9.6% | 9.2% | 13.4% | 6.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.8x | 5.5x | 19.0x | 15.8x | 5.8x | 6.9x | ||
| Price / LTM Sales | 1.0x | 0.4x | 3.5x | 1.8x | 1.2x | 0.8x | ||
| LTM P/E Ratio | 71.6x | 10.7x | 36.4x | 19.5x | 9.3x | 13.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.3x | 19.5x | 71.6x | |||||
| Historical LTM P/E Ratio | 6.8x | 12.1x | 16.6x | |||||
| Selected P/E Multiple | 11.4x | 12.0x | 12.6x | |||||
| (x) LTM Net Income | 14,988 | 14,988 | 14,988 | |||||
| (=) Equity Value | 171,038 | 180,040 | 189,042 | |||||
| (/) Shares Outstanding | 76.7 | 76.7 | 76.7 | |||||
| Implied Value Range | 2,228.87 | 2,346.18 | 2,463.49 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,228.87 | 2,346.18 | 2,463.49 | 2,587.00 | ||||
| Upside / (Downside) | -13.8% | -9.3% | -4.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7951 | 7990 | 7936 | GOLF | 6670 | 8022 | |
| Value of Common Equity | 448,263 | 52,391 | 2,503,567 | 4,392 | 37,034 | 198,521 | |
| (/) Shares Outstanding | 453.4 | 23.0 | 709.2 | 58.7 | 136.7 | 76.7 | |
| Implied Stock Price | 988.70 | 2,279.00 | 3,530.00 | 74.88 | 271.00 | 2,587.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 988.70 | 2,279.00 | 3,530.00 | 74.88 | 271.00 | 2,587.00 | |
| Trading Currency | JPY | JPY | JPY | USD | TWD | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |