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 | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | -24.6x - 55.3x | 2.8x |
| Fair Value | ¥966.17 - ¥1,068 | ¥1,017 |
| Upside | 9.5% - 21.1% | 15.3% |
| Benchmarks | - | Full Ticker |
| Chubu Suisan Co.,Ltd. | 814,500.0% | NSE:8145 |
| Grantomato Co.,Ltd. | 713,700.0% | TSE:7137 |
| Life Intelligent Enterprise Holdings Co.,Ltd. | 585,600.0% | TSE:5856 |
| Kitoku Shinryo Co., Ltd. | 270,000.0% | TSE:2700 |
| TAKAYOSHI Holdings, INC. | 925,900.0% | TSE:9259 |
| Taiyo Bussan Kaisha,Ltd. | 994,100.0% | TSE:9941 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8145 | 7137 | 5856 | 2700 | 9259 | 9941 | |||
| NSE:8145 | TSE:7137 | TSE:5856 | TSE:2700 | TSE:9259 | TSE:9941 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 20.6% | 30.3% | NM- | ||
| 3Y CAGR | 445.1% | 18.3% | NM- | 50.5% | -3.1% | 12.8% | ||
| Latest Twelve Months | -32.3% | 11.1% | 222.6% | 16.6% | 11.8% | -15.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | 1.6% | 0.6% | 0.8% | 7.3% | 0.0% | ||
| Prior Fiscal Year | 0.9% | 1.9% | -0.4% | 1.3% | 6.7% | 0.6% | ||
| Latest Fiscal Year | 0.9% | 1.9% | -7.1% | 1.4% | 6.9% | 0.9% | ||
| Latest Twelve Months | 0.9% | 1.9% | 4.9% | 1.4% | 6.9% | 0.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.5% | 27.0% | -0.5% | 7.8% | 151.5% | -104.6% | ||
| Prior Fiscal Year | 2.6% | 36.7% | -2.0% | 12.3% | 23.6% | 18.6% | ||
| Latest Twelve Months | 2.4% | 28.8% | 18.0% | 12.3% | 21.1% | 20.1% | ||
| Next Fiscal Year | 1.9% | 29.6% | #NUM! | 9.9% | 17.7% | 15.7% | ||
| Two Fiscal Years Forward | 1.9% | 24.1% | -155.0% | 9.3% | 16.2% | 13.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.2x | 0.3x | 0.1x | 0.4x | 0.1x | ||
| Price / LTM EPS | 14.0x | 8.5x | 6.3x | 5.9x | 5.8x | 11.1x | ||
| Price / Book | 0.3x | 2.1x | 0.9x | 0.7x | 1.1x | 2.0x | ||
| Price / Fwd Book | 0.3x | 1.6x | 2.4x | 0.6x | 1.0x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.9x | 2.1x | |||||
| Historical P/B Ratio | -24.6x | 2.8x | 55.3x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 896 | 896 | 896 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8145 | 7137 | 5856 | 2700 | 9259 | 9941 | |
| Value of Common Equity | 4,341 | 2,304 | 3,976 | 10,506 | 3,260 | 1,705 | |
| (/) Shares Outstanding | 1.6 | 1.9 | 101.9 | 1.6 | 5.6 | 1.9 | |
| Implied Stock Price | 2,651.00 | 1,200.00 | 39.00 | 6,560.00 | 581.00 | 882.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,651.00 | 1,200.00 | 39.00 | 6,560.00 | 581.00 | 882.00 | |
| 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 | |