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.
1.54T
Better than 9843.T's revenue of 1.29T.
8.74%
Better than 9843.T's revenue growth rate of 6.82%.
94.99B
Worse than 9843.T's ebitda of 243.70B.
6.18%
Worse than 9843.T's ebitda margin of 18.86%.
63.44B
Worse than 9843.T's ebit of 202.45B.
4.13%
Worse than 9843.T's ebit margin of 15.67%.
31.55B
Better than 9843.T's depreciation of 41.25B.
89.61B
Worse than 9843.T's total cash of 228.25B.
5.83%
Worse than 9843.T's cash as percentage of revenue of 17.67%.
17.70B
Better than 9843.T's receivables of 87.20B.
1.15%
Better than 9843.T's receivables as percentage of revenue of 6.75%.
136.97B
Better than 9843.T's inventories of 158.91B.
8.91%
Better than 9843.T's inventories as percentage of revenue of 12.30%.
284.20B
Worse than 9843.T's accounts payable of 66.01B.
18.48%
Worse than 9843.T's payables as percentage of revenue of 5.11%.
-80.07B
Worse than 9843.T's capital expenditure of -146.94B.
-5.21%
Worse than 9843.T's capex as percentage of revenue of -11.37%.
4.64%
Better than 9843.T's weighted average cost of capital (wacc) of 6.70%.
4.78%
Better than 9843.T's cost of equity of 7.20%.
3.69%
Better than 9843.T's cost of debt of 3.99%.
0.23
Better than 9843.T's beta of 0.68.
79.26M
Better than 9843.T's diluted shares outstanding of 113.01M.
49.96B
Better than 9843.T's total debt of 203.02B.
694.13B
Worse than 9843.T's total equity of 1.62T.
744.09B
Worse than 9843.T's total capital of 1.82T.
6.71%
Better than 9843.T's debt weighting of 11.14%.
93.29%
Better than 9843.T's equity weighting of 88.86%.
45.51B
Worse than 9843.T's ebiat of 139.42B.
7.40B
Worse than 9843.T's unlevered free cash flow of 22.24B.
2.00%
Better than 9843.T's long-term growth rate of 1.00%.
286.18B
Worse than 9843.T's terminal value of 393.85B.
267.58B
Worse than 9843.T's enterprise value of 384.19B.
-7.08B
Better than 9843.T's net debt of 41.10B.
274.66B
Worse than 9843.T's equity value of 343.10B.
3465.48
Better than 9843.T's equity value per share of 3035.93.
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.