8935.00 - 9125.00
6347.00 - 10045.00
380.0K / 335.9K (Avg.)
23.15 | 391.09
Analyze analyst forecasts for the company and compare them with competitors.
727.81B
No peer data available for comparison.
45.49B
No peer data available for comparison.
321.20
No peer data available for comparison.
25.45B
No peer data available for comparison.
30.87B
No peer data available for comparison.
102.98B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
827.70B
Better than 2127.T's revenue of 41.32B.
9.57%
Better than 2127.T's revenue growth rate of 2.26%.
47.50B
Better than 2127.T's ebitda of 15.70B.
5.74%
Worse than 2127.T's ebitda margin of 38.00%.
30.13B
Better than 2127.T's ebit of 15.47B.
3.64%
Worse than 2127.T's ebit margin of 37.45%.
17.37B
Worse than 2127.T's depreciation of 227.18M.
45.93B
Better than 2127.T's total cash of 45.58B.
5.55%
Worse than 2127.T's cash as percentage of revenue of 110.31%.
452.00M
Better than 2127.T's receivables of 2.99B.
0.05%
Better than 2127.T's receivables as percentage of revenue of 7.24%.
77.48B
Worse than 2127.T's inventories of 483.45M.
9.36%
Worse than 2127.T's inventories as percentage of revenue of 1.17%.
161.85B
Worse than 2127.T's accounts payable of 878.92M.
19.55%
Worse than 2127.T's payables as percentage of revenue of 2.13%.
-46.64B
Better than 2127.T's capital expenditure of -318.57M.
-5.63%
Better than 2127.T's capex as percentage of revenue of -0.77%.
5.08%
Better than 2127.T's weighted average cost of capital (wacc) of 6.72%.
5.18%
Better than 2127.T's cost of equity of 6.82%.
3.99%
Equal to 2127.T's cost of debt of 3.99%.
0.25
Better than 2127.T's beta of 0.60.
79.24M
Better than 2127.T's diluted shares outstanding of 317.20M.
34.06B
Worse than 2127.T's total debt of 5.40B.
696.60B
Better than 2127.T's total equity of 221.09B.
730.66B
Better than 2127.T's total capital of 226.49B.
4.66%
Worse than 2127.T's debt weighting of 2.38%.
95.34%
Worse than 2127.T's equity weighting of 97.62%.
21.88B
Better than 2127.T's ebiat of 9.84B.
3.87B
Worse than 2127.T's unlevered free cash flow of 8.48B.
2.00%
Equal to 2127.T's long-term growth rate of 2.00%.
379.47B
Better than 2127.T's terminal value of 313.01B.
352.76B
Better than 2127.T's enterprise value of 279.07B.
-18.24B
Worse than 2127.T's net debt of -33.81B.
371.00B
Better than 2127.T's equity value of 312.88B.
4681.95
Better than 2127.T's equity value per share of 986.38.
