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.
1.49T
Better than 2127.T's revenue of 53.97B.
9.07%
Better than 2127.T's revenue growth rate of 5.19%.
89.22B
Better than 2127.T's ebitda of 21.59B.
5.99%
Worse than 2127.T's ebitda margin of 39.99%.
59.30B
Better than 2127.T's ebit of 21.36B.
3.98%
Worse than 2127.T's ebit margin of 39.57%.
29.92B
Worse than 2127.T's depreciation of 226.93M.
92.70B
Better than 2127.T's total cash of 51.15B.
6.22%
Worse than 2127.T's cash as percentage of revenue of 94.76%.
4.10B
Worse than 2127.T's receivables of 3.36B.
0.27%
Better than 2127.T's receivables as percentage of revenue of 6.22%.
128.81B
Worse than 2127.T's inventories of 764.88M.
8.65%
Worse than 2127.T's inventories as percentage of revenue of 1.42%.
282.60B
Worse than 2127.T's accounts payable of 1.04B.
18.97%
Worse than 2127.T's payables as percentage of revenue of 1.92%.
-73.16B
Better than 2127.T's capital expenditure of -236.80M.
-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%.
42.23B
Better than 2127.T's ebiat of 13.92B.
11.44B
Worse than 2127.T's unlevered free cash flow of 13.76B.
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.
1085.63B
No peer data available for comparison.
65.02B
No peer data available for comparison.
409.92
No peer data available for comparison.
32.36B
No peer data available for comparison.
43.22B
No peer data available for comparison.
153.61B
No peer data available for comparison.