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.
827.70B
Worse than 3141.T's revenue of 1.14T.
9.57%
Worse than 3141.T's revenue growth rate of 11.53%.
47.50B
Worse than 3141.T's ebitda of 68.86B.
5.74%
Worse than 3141.T's ebitda margin of 6.02%.
30.13B
Worse than 3141.T's ebit of 45.64B.
3.64%
Worse than 3141.T's ebit margin of 3.99%.
17.37B
Better than 3141.T's depreciation of 23.23B.
45.93B
Better than 3141.T's total cash of 32.85B.
5.55%
Better than 3141.T's cash as percentage of revenue of 2.87%.
452.00M
Better than 3141.T's receivables of 54.27B.
0.05%
Better than 3141.T's receivables as percentage of revenue of 4.74%.
77.48B
Better than 3141.T's inventories of 128.84B.
9.36%
Better than 3141.T's inventories as percentage of revenue of 11.26%.
161.85B
Worse than 3141.T's accounts payable of 153.18B.
19.55%
Worse than 3141.T's payables as percentage of revenue of 13.39%.
-46.64B
Better than 3141.T's capital expenditure of -19.80B.
-5.63%
Better than 3141.T's capex as percentage of revenue of -1.73%.
5.08%
Worse than 3141.T's weighted average cost of capital (wacc) of 4.60%.
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%.
21.88B
Worse than 3141.T's ebiat of 27.68B.
3.87B
Worse than 3141.T's unlevered free cash flow of 33.60B.
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 1.72T.
-18.24B
Better than 3141.T's net debt of 46.24B.
371.00B
Worse than 3141.T's equity value of 1.67T.
4681.95
Worse than 3141.T's equity value per share of 8053.29.
Analyze analyst forecasts for the company and compare them with competitors.
755.84B
No peer data available for comparison.
47.24B
No peer data available for comparison.
288.33
No peer data available for comparison.
22.85B
No peer data available for comparison.
32.06B
No peer data available for comparison.
106.95B
No peer data available for comparison.