8935.00 - 9125.00
6347.00 - 10045.00
380.0K / 335.9K (Avg.)
23.15 | 391.09
Analyze DCF forecasts for the company and compare them with competitors.
755.41B
Better than 2127.T's revenue of 40.40B.
3.99%
Worse than 2127.T's revenue growth rate of 11.82%.
44.91B
Better than 2127.T's ebitda of 16.83B.
5.94%
Worse than 2127.T's ebitda margin of 41.65%.
29.80B
Better than 2127.T's ebit of 16.66B.
3.94%
Worse than 2127.T's ebit margin of 41.24%.
15.11B
Worse than 2127.T's depreciation of 164.62M.
37.36B
Worse than 2127.T's total cash of 47.30B.
4.95%
Worse than 2127.T's cash as percentage of revenue of 117.08%.
198.00M
Better than 2127.T's receivables of 1.46B.
0.03%
Better than 2127.T's receivables as percentage of revenue of 3.61%.
66.36B
Worse than 2127.T's inventories of 419.42M.
8.78%
Worse than 2127.T's inventories as percentage of revenue of 1.04%.
139.22B
Worse than 2127.T's accounts payable of 560.87M.
18.43%
Worse than 2127.T's payables as percentage of revenue of 1.39%.
-43.50B
Better than 2127.T's capital expenditure of -254.79M.
-5.76%
Better than 2127.T's capex as percentage of revenue of -0.63%.
5.07%
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%.
20.88B
Better than 2127.T's ebiat of 11.44B.
-7.24B
Worse than 2127.T's unlevered free cash flow of 14.29B.
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.
352.83B
Better than 2127.T's enterprise value of 279.02B.
-18.24B
Worse than 2127.T's net debt of -33.81B.
371.06B
Better than 2127.T's equity value of 312.83B.
4682.79
Better than 2127.T's equity value per share of 986.22.
Analyze analyst forecasts for the company and compare them with competitors.
826.15B
No peer data available for comparison.
49.48B
No peer data available for comparison.
294.34
No peer data available for comparison.
23.32B
No peer data available for comparison.
32.89B
No peer data available for comparison.
116.90B
No peer data available for comparison.