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.
726.42B
Worse than 3391.T's revenue of 919.30B.
6.14%
Better than 3391.T's revenue growth rate of 0.00%.
46.93B
Worse than 3391.T's ebitda of 61.67B.
6.46%
Worse than 3391.T's ebitda margin of 6.71%.
33.15B
Worse than 3391.T's ebit of 48.38B.
4.56%
Worse than 3391.T's ebit margin of 5.26%.
13.79B
Worse than 3391.T's depreciation of 13.29B.
55.11B
Worse than 3391.T's total cash of 116.53B.
7.59%
Worse than 3391.T's cash as percentage of revenue of 12.68%.
100.00M
Better than 3391.T's receivables of 46.91B.
0.01%
Better than 3391.T's receivables as percentage of revenue of 5.10%.
60.55B
Better than 3391.T's inventories of 127.62B.
8.34%
Better than 3391.T's inventories as percentage of revenue of 13.88%.
133.04B
Better than 3391.T's accounts payable of 152.61B.
18.31%
Worse than 3391.T's payables as percentage of revenue of 16.60%.
-26.06B
Better than 3391.T's capital expenditure of -14.75B.
-3.59%
Better than 3391.T's capex as percentage of revenue of -1.60%.
5.07%
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%.
23.32B
Worse than 3391.T's ebiat of 27.62B.
571.10M
Worse than 3391.T's unlevered free cash flow of 4.25B.
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.
352.82B
Worse than 3391.T's enterprise value of 698.94B.
-18.24B
Worse than 3391.T's net debt of -28.84B.
371.06B
Worse than 3391.T's equity value of 727.78B.
4682.70
Worse than 3391.T's equity value per share of 14920.51.
Analyze analyst forecasts for the company and compare them with competitors.
1085.63B
Worse than 3391.T's estimated revenue of 1097.30B.
65.02B
Worse than 3391.T's estimated ebitda of 69.82B.
409.92
Worse than 3391.T's estimated eps of 583.40.
32.36B
Better than 3391.T's estimated net income of 28.50B.
43.22B
Worse than 3391.T's estimated ebit of 52.54B.
153.61B
Better than 3391.T's estimated sg&a expense of 271.66B.
