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 3391.T's revenue of 970.08B.
9.57%
Better than 3391.T's revenue growth rate of 5.94%.
47.50B
Worse than 3391.T's ebitda of 62.13B.
5.74%
Worse than 3391.T's ebitda margin of 6.40%.
30.13B
Worse than 3391.T's ebit of 45.57B.
3.64%
Worse than 3391.T's ebit margin of 4.70%.
17.37B
Worse than 3391.T's depreciation of 16.55B.
45.93B
Worse than 3391.T's total cash of 79.05B.
5.55%
Worse than 3391.T's cash as percentage of revenue of 8.15%.
452.00M
Better than 3391.T's receivables of 43.93B.
0.05%
Better than 3391.T's receivables as percentage of revenue of 4.53%.
77.48B
Better than 3391.T's inventories of 140.74B.
9.36%
Better than 3391.T's inventories as percentage of revenue of 14.51%.
161.85B
Worse than 3391.T's accounts payable of 108.18B.
19.55%
Worse than 3391.T's payables as percentage of revenue of 11.15%.
-46.64B
Better than 3391.T's capital expenditure of -26.69B.
-5.63%
Better than 3391.T's capex as percentage of revenue of -2.75%.
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%.
21.88B
Worse than 3391.T's ebiat of 26.49B.
3.87B
Better than 3391.T's unlevered free cash flow of -34.21B.
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 698.82B.
-18.24B
Worse than 3391.T's net debt of -28.84B.
371.00B
Worse than 3391.T's equity value of 727.66B.
4681.95
Worse than 3391.T's equity value per share of 14917.95.
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.
