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.
1.54T
Better than 2127.T's revenue of 56.78B.
8.74%
Better than 2127.T's revenue growth rate of 5.19%.
94.99B
Better than 2127.T's ebitda of 22.71B.
6.18%
Worse than 2127.T's ebitda margin of 39.99%.
63.44B
Better than 2127.T's ebit of 22.47B.
4.13%
Worse than 2127.T's ebit margin of 39.57%.
31.55B
Worse than 2127.T's depreciation of 238.71M.
89.61B
Better than 2127.T's total cash of 53.80B.
5.83%
Worse than 2127.T's cash as percentage of revenue of 94.76%.
17.70B
Worse than 2127.T's receivables of 3.53B.
1.15%
Better than 2127.T's receivables as percentage of revenue of 6.22%.
136.97B
Worse than 2127.T's inventories of 804.61M.
8.91%
Worse than 2127.T's inventories as percentage of revenue of 1.42%.
284.20B
Worse than 2127.T's accounts payable of 1.09B.
18.48%
Worse than 2127.T's payables as percentage of revenue of 1.92%.
-80.07B
Better than 2127.T's capital expenditure of -249.10M.
-5.21%
Better than 2127.T's capex as percentage of revenue of -0.44%.
4.64%
Better than 2127.T's weighted average cost of capital (wacc) of 6.72%.
4.78%
Better than 2127.T's cost of equity of 6.82%.
3.69%
Better than 2127.T's cost of debt of 3.99%.
0.23
Better than 2127.T's beta of 0.60.
79.26M
Better than 2127.T's diluted shares outstanding of 317.20M.
49.96B
Worse than 2127.T's total debt of 5.40B.
694.13B
Better than 2127.T's total equity of 221.09B.
744.09B
Better than 2127.T's total capital of 226.49B.
6.71%
Worse than 2127.T's debt weighting of 2.38%.
93.29%
Worse than 2127.T's equity weighting of 97.62%.
45.51B
Better than 2127.T's ebiat of 14.64B.
7.40B
Worse than 2127.T's unlevered free cash flow of 14.47B.
2.00%
Equal to 2127.T's long-term growth rate of 2.00%.
286.18B
Worse than 2127.T's terminal value of 313.01B.
267.58B
Worse than 2127.T's enterprise value of 279.06B.
-7.08B
Worse than 2127.T's net debt of -33.81B.
274.66B
Worse than 2127.T's equity value of 312.87B.
3465.48
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.