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 Pb Multiple | 1.0x - 1.1x | 1.0x |
| Historical Pb Multiple | 1.0x - 1.5x | 1.3x |
| Fair Value | ¥2,955 - ¥3,266 | ¥3,110 |
| Upside | 27.0% - 40.4% | 33.7% |
| Benchmarks | - | Full Ticker |
| Kyogoku unyu shoji Co., Ltd. | 907,300.0% | TSE:9073 |
| NANSO Transport Co.,Ltd. | 903,400.0% | TSE:9034 |
| Senkon Logistics Co., Ltd. | 905,100.0% | TSE:9051 |
| Hankyu Hanshin Holdings, Inc. | 904,200.0% | TSE:9042 |
| Keio Corporation | 900,800.0% | TSE:9008 |
| Kobe Electric Railway Co., Ltd. | 904,600.0% | TSE:9046 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9073 | 9034 | 9051 | 9042 | 9008 | 9046 | |||
| TSE:9073 | TSE:9034 | TSE:9051 | TSE:9042 | TSE:9008 | TSE:9046 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -13.9% | 11.1% | NM- | 0.7% | 1.4% | -3.3% | ||
| 3Y CAGR | -27.0% | 28.6% | 2.4% | NM- | NM- | 76.3% | ||
| Latest Twelve Months | 300.0% | -9.4% | 48.3% | 24.3% | 67.2% | 30.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | 7.5% | 2.6% | 3.5% | 2.0% | 3.0% | ||
| Prior Fiscal Year | 0.7% | 7.5% | 3.2% | 4.8% | 3.8% | 3.2% | ||
| Latest Fiscal Year | 0.7% | 10.2% | 2.2% | 6.8% | 7.2% | 4.6% | ||
| Latest Twelve Months | 1.3% | 9.0% | 2.8% | 6.8% | 9.6% | 4.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.0% | 5.6% | 8.6% | 3.4% | 2.4% | 3.1% | ||
| Prior Fiscal Year | 1.6% | 5.4% | 10.4% | 5.3% | 3.8% | 3.2% | ||
| Latest Twelve Months | 2.7% | 6.5% | 9.3% | 7.3% | 10.8% | 4.7% | ||
| Next Fiscal Year | 2.2% | 6.8% | 8.5% | 7.0% | 9.1% | 3.8% | ||
| Two Fiscal Years Forward | 2.2% | 6.6% | 8.1% | 7.1% | 8.8% | 3.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.6x | 0.3x | 0.9x | 1.0x | 0.8x | ||
| Price / LTM EPS | 30.4x | 7.2x | 9.4x | 13.2x | 10.4x | 16.9x | ||
| Price / Book | 0.8x | 0.5x | 0.8x | 0.9x | 1.1x | 0.8x | ||
| Price / Fwd Book | 0.7x | 0.5x | 0.8x | 0.9x | 1.0x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.8x | 1.1x | |||||
| Historical P/B Ratio | 1.0x | 1.3x | 1.5x | |||||
| Selected P/B Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) Book Value | 24,122 | 24,122 | 24,122 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9073 | 9034 | 9051 | 9042 | 9008 | 9046 | |
| Value of Common Equity | 3,283 | 10,258 | 4,985 | 943,604 | 434,148 | 18,405 | |
| (/) Shares Outstanding | 2.9 | 9.4 | 5.0 | 238.6 | 118.3 | 7.9 | |
| Implied Stock Price | 1,142.00 | 1,088.00 | 1,001.00 | 3,954.00 | 3,671.00 | 2,326.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,142.00 | 1,088.00 | 1,001.00 | 3,954.00 | 3,671.00 | 2,326.00 | |
| 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 | |