8935.00 - 9125.00
6347.00 - 10045.00
380.0K / 335.9K (Avg.)
23.15 | 391.09
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.
Analyze DCF forecasts for the company and compare them with competitors.
1.54T
Better than 3391.T's revenue of 1.30T.
8.74%
Better than 3391.T's revenue growth rate of 3.94%.
94.99B
Better than 3391.T's ebitda of 78.33B.
6.18%
Better than 3391.T's ebitda margin of 6.02%.
63.44B
Better than 3391.T's ebit of 56.66B.
4.13%
Worse than 3391.T's ebit margin of 4.36%.
31.55B
Worse than 3391.T's depreciation of 21.67B.
89.61B
Worse than 3391.T's total cash of 127.58B.
5.83%
Worse than 3391.T's cash as percentage of revenue of 9.81%.
17.70B
Better than 3391.T's receivables of 61.00B.
1.15%
Better than 3391.T's receivables as percentage of revenue of 4.69%.
136.97B
Better than 3391.T's inventories of 184.88B.
8.91%
Better than 3391.T's inventories as percentage of revenue of 14.22%.
284.20B
Worse than 3391.T's accounts payable of 179.08B.
18.48%
Worse than 3391.T's payables as percentage of revenue of 13.77%.
-80.07B
Better than 3391.T's capital expenditure of -31.71B.
-5.21%
Better than 3391.T's capex as percentage of revenue of -2.44%.
4.64%
Better than 3391.T's weighted average cost of capital (wacc) of 4.66%.
4.78%
Better than 3391.T's cost of equity of 4.93%.
3.69%
Better than 3391.T's cost of debt of 3.99%.
0.23
Worse than 3391.T's beta of 0.14.
79.26M
Worse than 3391.T's diluted shares outstanding of 48.78M.
49.96B
Better than 3391.T's total debt of 63.76B.
694.13B
Better than 3391.T's total equity of 555.57B.
744.09B
Better than 3391.T's total capital of 619.34B.
6.71%
Better than 3391.T's debt weighting of 10.30%.
93.29%
Better than 3391.T's equity weighting of 89.70%.
45.51B
Better than 3391.T's ebiat of 32.93B.
7.40B
Worse than 3391.T's unlevered free cash flow of 20.36B.
2.00%
Equal to 3391.T's long-term growth rate of 2.00%.
286.18B
Worse than 3391.T's terminal value of 779.48B.
267.58B
Worse than 3391.T's enterprise value of 698.82B.
-7.08B
Worse than 3391.T's net debt of -28.84B.
274.66B
Worse than 3391.T's equity value of 727.66B.
3465.48
Worse than 3391.T's equity value per share of 14917.96.
