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 3088.T's revenue of 1.02T.
9.07%
Better than 3088.T's revenue growth rate of -0.94%.
89.22B
Worse than 3088.T's ebitda of 89.59B.
5.99%
Worse than 3088.T's ebitda margin of 8.76%.
59.30B
Worse than 3088.T's ebit of 68.98B.
3.98%
Worse than 3088.T's ebit margin of 6.75%.
29.92B
Worse than 3088.T's depreciation of 20.61B.
92.70B
Worse than 3088.T's total cash of 100.53B.
6.22%
Worse than 3088.T's cash as percentage of revenue of 9.83%.
4.10B
Better than 3088.T's receivables of 88.14B.
0.27%
Better than 3088.T's receivables as percentage of revenue of 8.62%.
128.81B
Better than 3088.T's inventories of 155.53B.
8.65%
Better than 3088.T's inventories as percentage of revenue of 15.22%.
282.60B
Worse than 3088.T's accounts payable of 110.34B.
18.97%
Worse than 3088.T's payables as percentage of revenue of 10.79%.
-73.16B
Better than 3088.T's capital expenditure of -13.65B.
-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%.
42.23B
Worse than 3088.T's ebiat of 45.19B.
11.44B
Worse than 3088.T's unlevered free cash flow of 53.42B.
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.
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.
