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.
964.99B
Worse than 3391.T's revenue of 1.03T.
16.59%
Better than 3391.T's revenue growth rate of 5.92%.
53.74B
Worse than 3391.T's ebitda of 57.78B.
5.57%
Worse than 3391.T's ebitda margin of 5.62%.
33.82B
Worse than 3391.T's ebit of 39.78B.
3.50%
Worse than 3391.T's ebit margin of 3.87%.
19.92B
Worse than 3391.T's depreciation of 18.00B.
52.30B
Worse than 3391.T's total cash of 58.69B.
5.42%
Worse than 3391.T's cash as percentage of revenue of 5.71%.
12.20B
Better than 3391.T's receivables of 47.50B.
1.26%
Better than 3391.T's receivables as percentage of revenue of 4.62%.
86.17B
Better than 3391.T's inventories of 147.17B.
8.93%
Better than 3391.T's inventories as percentage of revenue of 14.32%.
179.55B
Worse than 3391.T's accounts payable of 114.14B.
18.61%
Worse than 3391.T's payables as percentage of revenue of 11.11%.
-55.81B
Better than 3391.T's capital expenditure of -35.38B.
-5.78%
Better than 3391.T's capex as percentage of revenue of -3.44%.
5.08%
Worse than 3391.T's weighted average cost of capital (wacc) of 4.66%.
5.18%
Worse than 3391.T's cost of equity of 4.93%.
3.99%
Equal to 3391.T's cost of debt of 3.99%.
0.25
Worse than 3391.T's beta of 0.14.
79.24M
Worse than 3391.T's diluted shares outstanding of 48.78M.
34.06B
Better than 3391.T's total debt of 63.76B.
696.60B
Better than 3391.T's total equity of 555.57B.
730.66B
Better than 3391.T's total capital of 619.34B.
4.66%
Better than 3391.T's debt weighting of 10.30%.
95.34%
Better than 3391.T's equity weighting of 89.70%.
24.53B
Better than 3391.T's ebiat of 23.05B.
-14.10B
Worse than 3391.T's unlevered free cash flow of 1.63B.
2.00%
Equal to 3391.T's long-term growth rate of 2.00%.
379.47B
Worse than 3391.T's terminal value of 779.48B.
352.76B
Worse than 3391.T's enterprise value of 698.84B.
-18.24B
Worse than 3391.T's net debt of -28.84B.
371.00B
Worse than 3391.T's equity value of 727.68B.
4681.98
Worse than 3391.T's equity value per share of 14918.40.
Analyze analyst forecasts for the company and compare them with competitors.
444.48B
Worse than 3391.T's estimated revenue of 522.48B.
27.78B
Worse than 3391.T's estimated ebitda of 34.22B.
153.13
Worse than 3391.T's estimated eps of 419.84.
12.13B
Worse than 3391.T's estimated net income of 20.51B.
18.85B
Worse than 3391.T's estimated ebit of 25.99B.
62.89B
Better than 3391.T's estimated sg&a expense of 129.35B.
