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 3088.T's revenue of 1.05T.
9.07%
Better than 3088.T's revenue growth rate of -0.94%.
68.76B
Worse than 3088.T's ebitda of 92.17B.
5.99%
Worse than 3088.T's ebitda margin of 8.76%.
45.70B
Worse than 3088.T's ebit of 70.96B.
3.98%
Worse than 3088.T's ebit margin of 6.75%.
23.06B
Worse than 3088.T's depreciation of 21.21B.
71.44B
Worse than 3088.T's total cash of 103.43B.
6.22%
Worse than 3088.T's cash as percentage of revenue of 9.83%.
3.16B
Better than 3088.T's receivables of 90.68B.
0.27%
Better than 3088.T's receivables as percentage of revenue of 8.62%.
99.27B
Better than 3088.T's inventories of 160.01B.
8.65%
Better than 3088.T's inventories as percentage of revenue of 15.22%.
217.79B
Worse than 3088.T's accounts payable of 113.52B.
18.97%
Worse than 3088.T's payables as percentage of revenue of 10.79%.
-56.38B
Better than 3088.T's capital expenditure of -14.04B.
-4.91%
Better than 3088.T's capex as percentage of revenue of -1.34%.
5.07%
Worse than 3088.T's weighted average cost of capital (wacc) of 4.93%.
5.18%
Worse than 3088.T's cost of equity of 4.93%.
3.99%
Equal to 3088.T's cost of debt of 3.99%.
0.25
Worse than 3088.T's beta of 0.17.
79.24M
Better than 3088.T's diluted shares outstanding of 408.61M.
34.06B
Worse than 3088.T's total debt of 2.21B.
696.60B
Worse than 3088.T's total equity of 1.17T.
730.66B
Worse than 3088.T's total capital of 1.17T.
4.66%
Worse than 3088.T's debt weighting of 0.19%.
95.34%
Worse than 3088.T's equity weighting of 99.81%.
32.54B
Worse than 3088.T's ebiat of 46.49B.
8.82B
Worse than 3088.T's unlevered free cash flow of 49.24B.
2.00%
Worse than 3088.T's long-term growth rate of 3.00%.
379.47B
Worse than 3088.T's terminal value of 2.82T.
352.79B
Worse than 3088.T's enterprise value of 2.45T.
-18.24B
Worse than 3088.T's net debt of -109.55B.
371.03B
Worse than 3088.T's equity value of 2.56T.
4682.41
Worse than 3088.T's equity value per share of 6262.49.
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.
