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.
1.15T
Better than 2127.T's revenue of 46.37B.
9.07%
Better than 2127.T's revenue growth rate of 5.19%.
68.76B
Better than 2127.T's ebitda of 18.54B.
5.99%
Worse than 2127.T's ebitda margin of 39.99%.
45.70B
Better than 2127.T's ebit of 18.35B.
3.98%
Worse than 2127.T's ebit margin of 39.57%.
23.06B
Worse than 2127.T's depreciation of 194.94M.
71.44B
Better than 2127.T's total cash of 43.94B.
6.22%
Worse than 2127.T's cash as percentage of revenue of 94.76%.
3.16B
Worse than 2127.T's receivables of 2.88B.
0.27%
Better than 2127.T's receivables as percentage of revenue of 6.22%.
99.27B
Worse than 2127.T's inventories of 657.07M.
8.65%
Worse than 2127.T's inventories as percentage of revenue of 1.42%.
217.79B
Worse than 2127.T's accounts payable of 890.49M.
18.97%
Worse than 2127.T's payables as percentage of revenue of 1.92%.
-56.38B
Better than 2127.T's capital expenditure of -203.42M.
-4.91%
Better than 2127.T's capex as percentage of revenue of -0.44%.
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%.
32.54B
Better than 2127.T's ebiat of 11.96B.
8.82B
Worse than 2127.T's unlevered free cash flow of 10.84B.
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.
352.79B
Better than 2127.T's enterprise value of 279.06B.
-18.24B
Worse than 2127.T's net debt of -33.81B.
371.03B
Better than 2127.T's equity value of 312.87B.
4682.41
Better than 2127.T's equity value per share of 986.33.
Analyze analyst forecasts for the company and compare them with competitors.
1216.90B
No peer data available for comparison.
72.88B
No peer data available for comparison.
425.70
No peer data available for comparison.
33.70B
No peer data available for comparison.
48.44B
No peer data available for comparison.
172.19B
No peer data available for comparison.