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 | 102.0x - 112.8x | 107.4x |
| Selected Fwd P/E Multiple | 11.0x - 12.2x | 11.6x |
| Fair Value | ¥784.57 - ¥867.16 | ¥825.87 |
| Upside | -13.3% - -4.2% | -8.7% |
| Benchmarks | - | Full Ticker |
| Imuraya Group Co., Ltd. | 220,900.0% | TSE:2209 |
| Shinobu Foods Products Co., Ltd. | 290,300.0% | TSE:2903 |
| Ichimasa Kamaboko Co., Ltd. | 290,400.0% | TSE:2904 |
| Kameda Seika Co.,Ltd. | 222,000.0% | TSE:2220 |
| Semba Tohka Industries Co., Ltd | 291,600.0% | TSE:2916 |
| Ohmoriya Co.,Ltd. | 291,700.0% | TSE:2917 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2209 | 2903 | 2904 | 2220 | 2916 | 2917 | |||
| TSE:2209 | TSE:2903 | TSE:2904 | TSE:2220 | TSE:2916 | TSE:2917 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.0% | 9.2% | 7.3% | -12.5% | -7.6% | -5.1% | ||
| 3Y CAGR | 43.2% | 13.8% | -29.1% | -22.0% | -5.2% | -18.5% | ||
| Latest Twelve Months | 45.3% | 137.3% | 177.9% | 66.1% | 51.3% | -88.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 1.7% | 2.7% | 3.9% | 2.9% | 2.1% | ||
| Prior Fiscal Year | 3.6% | 0.2% | 0.3% | 2.0% | 1.2% | 1.7% | ||
| Latest Fiscal Year | 4.0% | 2.1% | 2.8% | 2.4% | 2.6% | 1.1% | ||
| Latest Twelve Months | 4.6% | 2.0% | 3.5% | 3.7% | 2.1% | 0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.6x | 2.9x | 7.1x | 8.3x | 3.0x | 20.2x | ||
| Price / LTM Sales | 0.7x | 0.2x | 0.4x | 0.8x | 0.4x | 0.3x | ||
| LTM P/E Ratio | 14.3x | 10.1x | 11.4x | 22.4x | 20.8x | 141.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.1x | 14.3x | 22.4x | |||||
| Historical LTM P/E Ratio | 5.2x | 15.9x | 36.0x | |||||
| Selected P/E Multiple | 102.0x | 107.4x | 112.8x | |||||
| (x) LTM Net Income | 32 | 32 | 32 | |||||
| (=) Equity Value | 3,265 | 3,437 | 3,609 | |||||
| (/) Shares Outstanding | 5.0 | 5.0 | 5.0 | |||||
| Implied Value Range | 652.83 | 687.19 | 721.55 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 652.83 | 687.19 | 721.55 | 905.00 | ||||
| Upside / (Downside) | -27.9% | -24.1% | -20.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2209 | 2903 | 2904 | 2220 | 2916 | 2917 | |
| Value of Common Equity | 32,918 | 11,536 | 13,861 | 84,755 | 8,265 | 4,527 | |
| (/) Shares Outstanding | 13.1 | 11.9 | 18.4 | 21.1 | 11.4 | 5.0 | |
| Implied Stock Price | 2,516.00 | 970.00 | 753.00 | 4,020.00 | 726.00 | 905.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,516.00 | 970.00 | 753.00 | 4,020.00 | 726.00 | 905.00 | |
| 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 | |