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.
755.41B
Worse than 9843.T's revenue of 811.58B.
3.99%
Worse than 9843.T's revenue growth rate of 13.21%.
44.91B
Worse than 9843.T's ebitda of 164.61B.
5.94%
Worse than 9843.T's ebitda margin of 20.28%.
29.80B
Worse than 9843.T's ebit of 138.27B.
3.94%
Worse than 9843.T's ebit margin of 17.04%.
15.11B
Better than 9843.T's depreciation of 26.34B.
37.36B
Worse than 9843.T's total cash of 130.44B.
4.95%
Worse than 9843.T's cash as percentage of revenue of 16.07%.
198.00M
Better than 9843.T's receivables of 39.20B.
0.03%
Better than 9843.T's receivables as percentage of revenue of 4.83%.
66.36B
Better than 9843.T's inventories of 85.94B.
8.78%
Better than 9843.T's inventories as percentage of revenue of 10.59%.
139.22B
Worse than 9843.T's accounts payable of 39.77B.
18.43%
Worse than 9843.T's payables as percentage of revenue of 4.90%.
-43.50B
Worse than 9843.T's capital expenditure of -103.16B.
-5.76%
Worse than 9843.T's capex as percentage of revenue of -12.71%.
5.07%
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%.
20.88B
Worse than 9843.T's ebiat of 94.33B.
-7.24B
Worse than 9843.T's unlevered free cash flow of 6.12B.
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.
352.83B
Worse than 9843.T's enterprise value of 384.23B.
-18.24B
Better than 9843.T's net debt of 41.10B.
371.06B
Better than 9843.T's equity value of 343.13B.
4682.79
Better than 9843.T's equity value per share of 3036.27.
Analyze analyst forecasts for the company and compare them with competitors.
1085.63B
No peer data available for comparison.
65.02B
No peer data available for comparison.
409.92
No peer data available for comparison.
32.36B
No peer data available for comparison.
43.22B
No peer data available for comparison.
153.61B
No peer data available for comparison.
