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.
755.41B
Better than 3088.T's revenue of 729.97B.
3.99%
Worse than 3088.T's revenue growth rate of 31.08%.
44.91B
Worse than 3088.T's ebitda of 56.27B.
5.94%
Worse than 3088.T's ebitda margin of 7.71%.
29.80B
Worse than 3088.T's ebit of 41.41B.
3.94%
Worse than 3088.T's ebit margin of 5.67%.
15.11B
Worse than 3088.T's depreciation of 14.86B.
37.36B
Worse than 3088.T's total cash of 74.52B.
4.95%
Worse than 3088.T's cash as percentage of revenue of 10.21%.
198.00M
Better than 3088.T's receivables of 80.92B.
0.03%
Better than 3088.T's receivables as percentage of revenue of 11.09%.
66.36B
Better than 3088.T's inventories of 137.96B.
8.78%
Better than 3088.T's inventories as percentage of revenue of 18.90%.
139.22B
Worse than 3088.T's accounts payable of 92.50B.
18.43%
Worse than 3088.T's payables as percentage of revenue of 12.67%.
-43.50B
Better than 3088.T's capital expenditure of -10.97B.
-5.76%
Better than 3088.T's capex as percentage of revenue of -1.50%.
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%.
20.88B
Worse than 3088.T's ebiat of 28.68B.
-7.24B
Better than 3088.T's unlevered free cash flow of -35.52B.
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.
352.83B
Worse than 3088.T's enterprise value of 2.45T.
-18.24B
Worse than 3088.T's net debt of -109.55B.
371.06B
Worse than 3088.T's equity value of 2.56T.
4682.79
Worse than 3088.T's equity value per share of 6262.42.
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.