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
Better than 9843.T's revenue of 895.80B.
16.59%
Better than 9843.T's revenue growth rate of 10.23%.
53.74B
Worse than 9843.T's ebitda of 154.09B.
5.57%
Worse than 9843.T's ebitda margin of 17.20%.
33.82B
Worse than 9843.T's ebit of 124.42B.
3.50%
Worse than 9843.T's ebit margin of 13.89%.
19.92B
Better than 9843.T's depreciation of 29.67B.
52.30B
Worse than 9843.T's total cash of 137.94B.
5.42%
Worse than 9843.T's cash as percentage of revenue of 15.40%.
12.20B
Better than 9843.T's receivables of 79.25B.
1.26%
Better than 9843.T's receivables as percentage of revenue of 8.85%.
86.17B
Better than 9843.T's inventories of 108.53B.
8.93%
Better than 9843.T's inventories as percentage of revenue of 12.12%.
179.55B
Worse than 9843.T's accounts payable of 48.29B.
18.61%
Worse than 9843.T's payables as percentage of revenue of 5.39%.
-55.81B
Worse than 9843.T's capital expenditure of -121.96B.
-5.78%
Worse than 9843.T's capex as percentage of revenue of -13.61%.
5.08%
Better than 9843.T's weighted average cost of capital (wacc) of 6.71%.
5.18%
Better than 9843.T's cost of equity of 7.20%.
3.99%
Equal to 9843.T's cost of debt of 3.99%.
0.25
Better than 9843.T's beta of 0.68.
79.24M
Better than 9843.T's diluted shares outstanding of 113.01M.
34.06B
Better than 9843.T's total debt of 203.02B.
696.60B
Worse than 9843.T's total equity of 1.62T.
730.66B
Worse than 9843.T's total capital of 1.82T.
4.66%
Better than 9843.T's debt weighting of 11.14%.
95.34%
Better than 9843.T's equity weighting of 88.86%.
24.53B
Worse than 9843.T's ebiat of 86.89B.
-14.10B
Worse than 9843.T's unlevered free cash flow of -5.56B.
2.00%
Better than 9843.T's long-term growth rate of 1.00%.
379.47B
Worse than 9843.T's terminal value of 393.85B.
352.76B
Worse than 9843.T's enterprise value of 384.14B.
-18.24B
Better than 9843.T's net debt of 41.10B.
371.00B
Better than 9843.T's equity value of 343.04B.
4681.98
Better than 9843.T's equity value per share of 3035.43.
Analyze analyst forecasts for the company and compare them with competitors.
411.46B
No peer data available for comparison.
25.71B
No peer data available for comparison.
140.81
No peer data available for comparison.
11.16B
No peer data available for comparison.
17.45B
No peer data available for comparison.
58.22B
No peer data available for comparison.