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.
726.42B
Better than 2127.T's revenue of 36.13B.
6.14%
Better than 2127.T's revenue growth rate of 0.00%.
46.93B
Better than 2127.T's ebitda of 15.76B.
6.46%
Worse than 2127.T's ebitda margin of 43.62%.
33.15B
Better than 2127.T's ebit of 15.62B.
4.56%
Worse than 2127.T's ebit margin of 43.23%.
13.79B
Worse than 2127.T's depreciation of 140.31M.
55.11B
Better than 2127.T's total cash of 42.86B.
7.59%
Worse than 2127.T's cash as percentage of revenue of 118.64%.
100.00M
Better than 2127.T's receivables of 3.05B.
0.01%
Better than 2127.T's receivables as percentage of revenue of 8.44%.
60.55B
Worse than 2127.T's inventories of 1.76B.
8.34%
Worse than 2127.T's inventories as percentage of revenue of 4.88%.
133.04B
Worse than 2127.T's accounts payable of 550.81M.
18.31%
Worse than 2127.T's payables as percentage of revenue of 1.52%.
-26.06B
Better than 2127.T's capital expenditure of -139.76M.
-3.59%
Better than 2127.T's capex as percentage of revenue of -0.39%.
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%.
23.32B
Better than 2127.T's ebiat of 10.00B.
571.10M
Worse than 2127.T's unlevered free cash flow of 5.73B.
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.
352.82B
Better than 2127.T's enterprise value of 279.07B.
-18.24B
Worse than 2127.T's net debt of -33.81B.
371.06B
Better than 2127.T's equity value of 312.88B.
4682.70
Better than 2127.T's equity value per share of 986.37.
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.