8935.00 - 9125.00
6347.00 - 10045.00
380.0K / 335.9K (Avg.)
23.15 | 391.09
Analyze analyst forecasts for the company and compare them with competitors.
502.29B
No peer data available for comparison.
31.39B
No peer data available for comparison.
207.82
No peer data available for comparison.
16.47B
No peer data available for comparison.
21.30B
No peer data available for comparison.
71.07B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
964.99B
Worse than 3141.T's revenue of 1.22T.
16.59%
Better than 3141.T's revenue growth rate of 6.38%.
53.74B
Worse than 3141.T's ebitda of 65.45B.
5.57%
Better than 3141.T's ebitda margin of 5.38%.
33.82B
Worse than 3141.T's ebit of 41.05B.
3.50%
Better than 3141.T's ebit margin of 3.37%.
19.92B
Better than 3141.T's depreciation of 24.39B.
52.30B
Better than 3141.T's total cash of 30.53B.
5.42%
Better than 3141.T's cash as percentage of revenue of 2.51%.
12.20B
Better than 3141.T's receivables of 63.17B.
1.26%
Better than 3141.T's receivables as percentage of revenue of 5.19%.
86.17B
Better than 3141.T's inventories of 137.09B.
8.93%
Better than 3141.T's inventories as percentage of revenue of 11.26%.
179.55B
Worse than 3141.T's accounts payable of 159.87B.
18.61%
Worse than 3141.T's payables as percentage of revenue of 13.13%.
-55.81B
Better than 3141.T's capital expenditure of -18.36B.
-5.78%
Better than 3141.T's capex as percentage of revenue of -1.51%.
5.08%
Worse than 3141.T's weighted average cost of capital (wacc) of 4.63%.
5.18%
Worse than 3141.T's cost of equity of 4.93%.
3.99%
Equal to 3141.T's cost of debt of 3.99%.
0.25
Worse than 3141.T's beta of 0.16.
79.24M
Better than 3141.T's diluted shares outstanding of 207.25M.
34.06B
Better than 3141.T's total debt of 81.25B.
696.60B
Better than 3141.T's total equity of 533.45B.
730.66B
Better than 3141.T's total capital of 614.70B.
4.66%
Better than 3141.T's debt weighting of 13.22%.
95.34%
Better than 3141.T's equity weighting of 86.78%.
24.53B
Worse than 3141.T's ebiat of 26.92B.
-14.10B
Worse than 3141.T's unlevered free cash flow of 22.48B.
2.00%
Equal to 3141.T's long-term growth rate of 2.00%.
379.47B
Worse than 3141.T's terminal value of 1.90T.
352.76B
Worse than 3141.T's enterprise value of 1.71T.
-18.24B
Better than 3141.T's net debt of 46.24B.
371.00B
Worse than 3141.T's equity value of 1.67T.
4681.98
Worse than 3141.T's equity value per share of 8044.18.
