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.
1.37T
Worse than 3141.T's revenue of 1.65T.
9.07%
Better than 3141.T's revenue growth rate of 8.59%.
81.80B
Worse than 3141.T's ebitda of 91.80B.
5.99%
Better than 3141.T's ebitda margin of 5.58%.
54.37B
Worse than 3141.T's ebit of 59.84B.
3.98%
Better than 3141.T's ebit margin of 3.64%.
27.43B
Better than 3141.T's depreciation of 31.96B.
84.99B
Better than 3141.T's total cash of 52.16B.
6.22%
Better than 3141.T's cash as percentage of revenue of 3.17%.
3.75B
Better than 3141.T's receivables of 81.66B.
0.27%
Better than 3141.T's receivables as percentage of revenue of 4.96%.
118.10B
Better than 3141.T's inventories of 185.34B.
8.65%
Better than 3141.T's inventories as percentage of revenue of 11.26%.
259.09B
Worse than 3141.T's accounts payable of 225.42B.
18.97%
Worse than 3141.T's payables as percentage of revenue of 13.70%.
-67.07B
Better than 3141.T's capital expenditure of -24.85B.
-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%.
38.72B
Better than 3141.T's ebiat of 37.50B.
10.49B
Worse than 3141.T's unlevered free cash flow of 41.32B.
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.
Analyze analyst forecasts for the company and compare them with competitors.
1169.12B
No peer data available for comparison.
70.02B
No peer data available for comparison.
436.77
No peer data available for comparison.
34.39B
No peer data available for comparison.
46.54B
No peer data available for comparison.
165.43B
No peer data available for comparison.