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.
966.16B
No peer data available for comparison.
57.87B
No peer data available for comparison.
313.03
No peer data available for comparison.
24.89B
No peer data available for comparison.
38.46B
No peer data available for comparison.
136.71B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
1.15T
Worse than 3141.T's revenue of 1.40T.
9.07%
Better than 3141.T's revenue growth rate of 8.59%.
68.76B
Worse than 3141.T's ebitda of 77.85B.
5.99%
Better than 3141.T's ebitda margin of 5.58%.
45.70B
Worse than 3141.T's ebit of 50.75B.
3.98%
Better than 3141.T's ebit margin of 3.64%.
23.06B
Better than 3141.T's depreciation of 27.10B.
71.44B
Better than 3141.T's total cash of 44.24B.
6.22%
Better than 3141.T's cash as percentage of revenue of 3.17%.
3.16B
Better than 3141.T's receivables of 69.25B.
0.27%
Better than 3141.T's receivables as percentage of revenue of 4.96%.
99.27B
Better than 3141.T's inventories of 157.18B.
8.65%
Better than 3141.T's inventories as percentage of revenue of 11.26%.
217.79B
Worse than 3141.T's accounts payable of 191.17B.
18.97%
Worse than 3141.T's payables as percentage of revenue of 13.70%.
-56.38B
Better than 3141.T's capital expenditure of -21.07B.
-4.91%
Better than 3141.T's capex as percentage of revenue of -1.51%.
5.07%
Worse than 3141.T's weighted average cost of capital (wacc) of 4.61%.
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%.
32.54B
Better than 3141.T's ebiat of 31.80B.
8.82B
Worse than 3141.T's unlevered free cash flow of 51.17B.
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.
352.79B
Worse than 3141.T's enterprise value of 1.71T.
-18.24B
Better than 3141.T's net debt of 46.24B.
371.03B
Worse than 3141.T's equity value of 1.67T.
4682.41
Worse than 3141.T's equity value per share of 8049.57.
