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
Better than 9843.T's revenue of 812.65B.
9.57%
Better than 9843.T's revenue growth rate of 0.13%.
47.50B
Worse than 9843.T's ebitda of 155.33B.
5.74%
Worse than 9843.T's ebitda margin of 19.11%.
30.13B
Worse than 9843.T's ebit of 128.60B.
3.64%
Worse than 9843.T's ebit margin of 15.82%.
17.37B
Better than 9843.T's depreciation of 26.73B.
45.93B
Worse than 9843.T's total cash of 131.93B.
5.55%
Worse than 9843.T's cash as percentage of revenue of 16.23%.
452.00M
Better than 9843.T's receivables of 57.41B.
0.05%
Better than 9843.T's receivables as percentage of revenue of 7.06%.
77.48B
Better than 9843.T's inventories of 120.38B.
9.36%
Better than 9843.T's inventories as percentage of revenue of 14.81%.
161.85B
Worse than 9843.T's accounts payable of 38.46B.
19.55%
Worse than 9843.T's payables as percentage of revenue of 4.73%.
-46.64B
Worse than 9843.T's capital expenditure of -117.17B.
-5.63%
Worse than 9843.T's capex as percentage of revenue of -14.42%.
5.08%
Better than 9843.T's weighted average cost of capital (wacc) of 6.70%.
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%.
21.88B
Worse than 9843.T's ebiat of 88.07B.
3.87B
Better than 9843.T's unlevered free cash flow of -56.32B.
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 384.22B.
-18.24B
Better than 9843.T's net debt of 41.10B.
371.00B
Better than 9843.T's equity value of 343.12B.
4681.95
Better than 9843.T's equity value per share of 3036.13.
Analyze analyst forecasts for the company and compare them with competitors.
1013.09B
No peer data available for comparison.
60.68B
No peer data available for comparison.
386.24
No peer data available for comparison.
29.44B
No peer data available for comparison.
40.33B
No peer data available for comparison.
143.35B
No peer data available for comparison.