Ocorreu um erro ao carregar esta página.
A nossa equipa foi notificada mas por favor contacte-nos utilizando o suporte email widget se o problema persistir.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 15,1x - 16,7x | 15,9x |
| Selected Fwd EBIT Multiple | 14,4x - 15,9x | 15,1x |
| Fair Value | 23.393¥ - 25.727¥ | 24.560¥ |
| Upside | 8,7% - 19,5% | 14,1% |
| Benchmarks | Ticker | Full Ticker |
| Disco Corporation | 6146 | TSE:6146 |
| SCREEN Holdings Co., Ltd. | 7735 | TSE:7735 |
| Tokyo Seimitsu Co., Ltd. | 7729 | TSE:7729 |
| Japan Electronic Materials Corporation | 6855 | TSE:6855 |
| Tazmo Co., Ltd. | 6266 | TSE:6266 |
| Tokyo Electron Limited | 8035 | TSE:8035 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 6146 | 7735 | 7729 | 6855 | 6266 | 8035 | ||
| TSE:6146 | TSE:7735 | TSE:7729 | TSE:6855 | TSE:6266 | TSE:8035 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 25.7% | 26.0% | 4.6% | -2.8% | 44.1% | 8.0% | |
| 3Y CAGR | 31.8% | 56.7% | 17.9% | -31.1% | 41.4% | 12.5% | |
| Latest Twelve Months | 51.2% | 57.0% | 16.5% | 337.1% | 61.9% | 42.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 35.0% | 13.7% | 19.1% | 13.7% | 11.0% | 26.0% | |
| Prior Fiscal Year | 38.8% | 16.6% | 23.5% | 15.4% | 13.0% | 28.0% | |
| Latest Fiscal Year | 39.5% | 18.6% | 18.8% | 5.0% | 16.5% | 24.9% | |
| Latest Twelve Months | 42.8% | 21.2% | 20.1% | 18.2% | 16.5% | 28.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 8.68x | 1.22x | 2.08x | 0.86x | 0.76x | 4.00x | |
| EV / LTM EBITDA | 18.1x | 5.3x | 8.8x | 3.7x | 4.0x | 13.0x | |
| EV / LTM EBIT | 20.3x | 5.8x | 10.3x | 4.7x | 4.6x | 14.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 4.6x | 5.8x | 20.3x | ||||
| Historical EV / LTM EBIT | 10.9x | 17.0x | 38.0x | ||||
| Selected EV / LTM EBIT | 15.1x | 15.9x | 16.7x | ||||
| (x) LTM EBIT | 658,748 | 658,748 | 658,748 | ||||
| (=) Implied Enterprise Value | 9,945,218 | 10,468,651 | 10,992,083 | ||||
| (-) Non-shareholder Claims * | 561,053 | 561,053 | 561,053 | ||||
| (=) Equity Value | 10,506,271 | 11,029,704 | 11,553,136 | ||||
| (/) Shares Outstanding | 458.1 | 458.1 | 458.1 | ||||
| Implied Value Range | 22,936.19 | 24,078.89 | 25,221.59 | ||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 22,936.19 | 24,078.89 | 25,221.59 | 21,525.00 | |||
| Upside / (Downside) | 6.6% | 11.9% | 17.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6146 | 7735 | 7729 | 6855 | 6266 | 8035 | |
| Enterprise Value | 3,252,648 | 754,744 | 309,554 | 17,399 | 27,347 | 9,298,803 | |
| (+) Cash & Short Term Investments | 263,487 | 198,724 | 53,023 | 11,282 | 10,343 | 295,529 | |
| (+) Investments & Other | 20,448 | 49,574 | 0 | 531 | 461 | 265,524 | |
| (-) Debt | 0 | (5,049) | (20,300) | (4,846) | (8,813) | 0 | |
| (-) Other Liabilities | (322) | (50) | (885) | 0 | (466) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3,536,261 | 997,943 | 341,392 | 24,366 | 28,872 | 9,859,856 | |
| (/) Shares Outstanding | 108.4 | 96.7 | 40.5 | 12.6 | 14.7 | 458.1 | |
| Implied Stock Price | 32,630.00 | 10,315.00 | 8,438.00 | 1,929.00 | 1,970.00 | 21,525.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 32,630.00 | 10,315.00 | 8,438.00 | 1,929.00 | 1,970.00 | 21,525.00 | |
| 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 | |