1536.00 - 1565.00
1090.00 - 1784.00
46.2K / 155.6K (Avg.)
23.48 | 66.41
Analyze DCF forecasts for the company and compare them with competitors.
16.20B
Worse than 6203.T's revenue of 24.83B.
19.16%
Worse than 6203.T's revenue growth rate of 25.48%.
982.00M
Worse than 6203.T's ebitda of 1.72B.
6.06%
Worse than 6203.T's ebitda margin of 6.94%.
720.00M
Worse than 6203.T's ebit of 1.24B.
4.44%
Worse than 6203.T's ebit margin of 5.01%.
262.00M
Better than 6203.T's depreciation of 481.00M.
932.00M
Worse than 6203.T's total cash of 2.92B.
5.75%
Worse than 6203.T's cash as percentage of revenue of 11.75%.
10.15B
Better than 6203.T's receivables of 12.67B.
62.64%
Worse than 6203.T's receivables as percentage of revenue of 51.03%.
4.81B
Better than 6203.T's inventories of 5.57B.
29.66%
Worse than 6203.T's inventories as percentage of revenue of 22.43%.
3.43B
Worse than 6203.T's accounts payable of 3.04B.
21.18%
Worse than 6203.T's payables as percentage of revenue of 12.25%.
-588.00M
Worse than 6203.T's capital expenditure of -2.38B.
-3.63%
Worse than 6203.T's capex as percentage of revenue of -9.57%.
3.81%
Better than 6203.T's weighted average cost of capital (wacc) of 4.01%.
4.93%
Equal to 6203.T's cost of equity of 4.93%.
3.99%
Equal to 6203.T's cost of debt of 3.99%.
0.19
Worse than 6203.T's beta of -0.00.
6.38M
Better than 6203.T's diluted shares outstanding of 12.06M.
8.99B
Worse than 6203.T's total debt of 7.97B.
9.03B
Worse than 6203.T's total equity of 13.18B.
18.02B
Worse than 6203.T's total capital of 21.15B.
49.88%
Worse than 6203.T's debt weighting of 37.68%.
50.12%
Worse than 6203.T's equity weighting of 62.32%.
483.43M
Worse than 6203.T's ebiat of 771.98M.
-3.36B
Better than 6203.T's unlevered free cash flow of -6.39B.
2.70%
Better than 6203.T's long-term growth rate of 2.00%.
-92.46B
Worse than 6203.T's terminal value of -76.44B.
-80.36B
Worse than 6203.T's enterprise value of -68.43B.
8.06B
Worse than 6203.T's net debt of 5.05B.
-88.41B
Worse than 6203.T's equity value of -73.48B.
-13860.14
Worse than 6203.T's equity value per share of -6094.44.
Analyze analyst forecasts for the company and compare them with competitors.
13.60B
Worse than 6203.T's estimated revenue of 20.50B.
508.98M
Worse than 6203.T's estimated ebitda of 1.36B.
42.30
Better than 6203.T's estimated eps of 38.30.
269.83M
Worse than 6203.T's estimated net income of 461.67M.
265.62M
Worse than 6203.T's estimated ebit of 848.05M.
1.59B
Better than 6203.T's estimated sg&a expense of 3.14B.
