1536.00 - 1565.00
1090.00 - 1784.00
46.2K / 155.6K (Avg.)
23.48 | 66.41
Analyze analyst forecasts for the company and compare them with competitors.
13.00B
Worse than 4997.T's estimated revenue of 59.00B.
486.52M
Worse than 4997.T's estimated ebitda of 5.52B.
97.20
Better than 4997.T's estimated eps of 35.90.
620.02M
Worse than 4997.T's estimated net income of 2.82B.
253.91M
Worse than 4997.T's estimated ebit of 3.87B.
1.52B
Worse than 4997.T's estimated sg&a expense of 0.
Analyze DCF forecasts for the company and compare them with competitors.
17.72B
Worse than 4997.T's revenue of 116.72B.
9.38%
Worse than 4997.T's revenue growth rate of 13.29%.
770.54M
Worse than 4997.T's ebitda of 11.58B.
4.35%
Worse than 4997.T's ebitda margin of 9.93%.
452.03M
Worse than 4997.T's ebit of 8.53B.
2.55%
Worse than 4997.T's ebit margin of 7.31%.
318.51M
Better than 4997.T's depreciation of 3.06B.
1.31B
Worse than 4997.T's total cash of 24.55B.
7.37%
Worse than 4997.T's cash as percentage of revenue of 21.03%.
9.65B
Better than 4997.T's receivables of 48.72B.
54.44%
Worse than 4997.T's receivables as percentage of revenue of 41.74%.
5.97B
Better than 4997.T's inventories of 42.66B.
33.71%
Better than 4997.T's inventories as percentage of revenue of 36.55%.
3.86B
Better than 4997.T's accounts payable of 22.80B.
21.75%
Worse than 4997.T's payables as percentage of revenue of 19.54%.
-483.41M
Worse than 4997.T's capital expenditure of -2.38B.
-2.73%
Better than 4997.T's capex as percentage of revenue of -2.04%.
4.01%
Better than 4997.T's weighted average cost of capital (wacc) of 5.06%.
4.93%
Equal to 4997.T's cost of equity of 4.93%.
3.99%
Better than 4997.T's cost of debt of 7.21%.
0.19
Worse than 4997.T's beta of 0.11.
6.38M
Better than 4997.T's diluted shares outstanding of 78.46M.
8.99B
Better than 4997.T's total debt of 39.68B.
9.03B
Worse than 4997.T's total equity of 67.87B.
18.02B
Worse than 4997.T's total capital of 107.55B.
49.88%
Worse than 4997.T's debt weighting of 36.90%.
50.12%
Worse than 4997.T's equity weighting of 63.10%.
349.20M
Worse than 4997.T's ebiat of 6.23B.
-57.72M
Worse than 4997.T's unlevered free cash flow of 7.81B.
2.70%
Better than 4997.T's long-term growth rate of 2.00%.
-92.46B
Worse than 4997.T's terminal value of -62.63B.
-79.62B
Worse than 4997.T's enterprise value of -46.77B.
8.06B
Better than 4997.T's net debt of 19.13B.
-87.67B
Worse than 4997.T's equity value of -65.90B.
-13744.29
Worse than 4997.T's equity value per share of -839.85.
