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.
1.54T
Worse than 3141.T's revenue of 1.94T.
8.74%
Better than 3141.T's revenue growth rate of 8.59%.
94.99B
Worse than 3141.T's ebitda of 108.25B.
6.18%
Better than 3141.T's ebitda margin of 5.58%.
63.44B
Worse than 3141.T's ebit of 70.56B.
4.13%
Better than 3141.T's ebit margin of 3.64%.
31.55B
Better than 3141.T's depreciation of 37.68B.
89.61B
Better than 3141.T's total cash of 61.51B.
5.83%
Better than 3141.T's cash as percentage of revenue of 3.17%.
17.70B
Better than 3141.T's receivables of 96.29B.
1.15%
Better than 3141.T's receivables as percentage of revenue of 4.96%.
136.97B
Better than 3141.T's inventories of 218.54B.
8.91%
Better than 3141.T's inventories as percentage of revenue of 11.26%.
284.20B
Worse than 3141.T's accounts payable of 265.81B.
18.48%
Worse than 3141.T's payables as percentage of revenue of 13.70%.
-80.07B
Better than 3141.T's capital expenditure of -29.30B.
-5.21%
Better than 3141.T's capex as percentage of revenue of -1.51%.
4.64%
Worse than 3141.T's weighted average cost of capital (wacc) of 4.61%.
4.78%
Better than 3141.T's cost of equity of 4.93%.
3.69%
Better than 3141.T's cost of debt of 3.99%.
0.23
Worse than 3141.T's beta of 0.16.
79.26M
Better than 3141.T's diluted shares outstanding of 207.25M.
49.96B
Better than 3141.T's total debt of 81.25B.
694.13B
Better than 3141.T's total equity of 533.45B.
744.09B
Better than 3141.T's total capital of 614.70B.
6.71%
Better than 3141.T's debt weighting of 13.22%.
93.29%
Better than 3141.T's equity weighting of 86.78%.
45.51B
Better than 3141.T's ebiat of 44.22B.
7.40B
Worse than 3141.T's unlevered free cash flow of 48.72B.
2.00%
Equal to 3141.T's long-term growth rate of 2.00%.
286.18B
Worse than 3141.T's terminal value of 1.90T.
267.58B
Worse than 3141.T's enterprise value of 1.71T.
-7.08B
Better than 3141.T's net debt of 46.24B.
274.66B
Worse than 3141.T's equity value of 1.67T.
3465.48
Worse than 3141.T's equity value per share of 8049.57.
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.