Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 12,0x - 13,3x | 12,6x |
| Selected Fwd EBIT Multiple | 8,8x - 9,7x | 9,2x |
| Fair Value | 5.110¥ - 5.636¥ | 5.373¥ |
| Upside | 9,6% - 20,9% | 15,3% |
| Benchmarks | Ticker | Full Ticker |
| Prysmian S.p.A. | PRY | BIT:PRY |
| Jiangsu Zhongtian Technology Co., Ltd. | 600522 | SHSE:600522 |
| Sumitomo Corporation | 8053 | TSE:8053 |
| Fuji Electric Co., Ltd. | 6504 | TSE:6504 |
| Mitsubishi Electric Corporation | 6503 | TSE:6503 |
| Fujikura Ltd. | 5803 | TSE:5803 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| PRY | 600522 | 8053 | 6504 | 6503 | 5803 | ||
| BIT:PRY | SHSE:600522 | TSE:8053 | TSE:6504 | TSE:6503 | TSE:5803 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 15.2% | 6.3% | 8.6% | 12.2% | 2.5% | 20.2% | |
| 3Y CAGR | 30.9% | -0.1% | 101.7% | 30.0% | 12.6% | 41.7% | |
| Latest Twelve Months | 17.5% | -17.2% | 10.5% | 12.4% | 27.5% | 75.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 5.4% | 6.9% | 4.6% | 7.7% | 5.8% | 6.3% | |
| Prior Fiscal Year | 6.8% | 9.4% | 6.2% | 8.8% | 5.2% | 8.7% | |
| Latest Fiscal Year | 7.2% | 6.8% | 6.0% | 9.6% | 6.2% | 8.7% | |
| Latest Twelve Months | 7.2% | 6.2% | 5.8% | 10.3% | 7.5% | 12.5% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.98x | 0.77x | 0.59x | 0.69x | 0.71x | 1.38x | |
| EV / LTM EBITDA | 10.6x | 8.7x | 7.6x | 4.5x | 6.3x | 9.4x | |
| EV / LTM EBIT | 13.5x | 12.4x | 10.1x | 6.7x | 9.5x | 11.0x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 6.7x | 10.1x | 13.5x | ||||
| Historical EV / LTM EBIT | 5.1x | 10.0x | 26.0x | ||||
| Selected EV / LTM EBIT | 12.0x | 12.6x | 13.3x | ||||
| (x) LTM EBIT | 114,314 | 114,314 | 114,314 | ||||
| (=) Implied Enterprise Value | 1,372,185 | 1,444,406 | 1,516,626 | ||||
| (-) Non-shareholder Claims * | 30,359 | 30,359 | 30,359 | ||||
| (=) Equity Value | 1,402,544 | 1,474,765 | 1,546,985 | ||||
| (/) Shares Outstanding | 275.9 | 275.9 | 275.9 | ||||
| Implied Value Range | 5,083.52 | 5,345.28 | 5,607.04 | ||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 5,083.52 | 5,345.28 | 5,607.04 | 4,661.00 | |||
| Upside / (Downside) | 9.1% | 14.7% | 20.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | PRY | 600522 | 8053 | 6504 | 6503 | 5803 | |
| Enterprise Value | 16,702 | 35,932 | 4,216,375 | 785,832 | 3,886,373 | 1,255,612 | |
| (+) Cash & Short Term Investments | 1,082 | 13,006 | 709,818 | 62,381 | 733,975 | 147,262 | |
| (+) Investments & Other | 266 | 2,846 | 3,490,021 | 161,383 | 1,290,150 | 69,826 | |
| (-) Debt | (5,425) | (5,476) | (4,263,411) | (91,862) | (388,667) | (159,082) | |
| (-) Other Liabilities | (210) | (798) | (278,453) | (61,192) | (133,239) | (27,647) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 12,415 | 45,510 | 3,874,350 | 856,542 | 5,388,592 | 1,285,971 | |
| (/) Shares Outstanding | 286.9 | 3,396.3 | 1,210.0 | 142.8 | 2,075.3 | 275.9 | |
| Implied Stock Price | 43.27 | 13.40 | 3,202.00 | 5,997.00 | 2,596.50 | 4,661.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 43.27 | 13.40 | 3,202.00 | 5,997.00 | 2,596.50 | 4,661.00 | |
| Trading Currency | EUR | CNY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |