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.
17.72B
Worse than 6617.T's revenue of 110.75B.
9.38%
Better than 6617.T's revenue growth rate of 3.87%.
770.54M
Worse than 6617.T's ebitda of 8.73B.
4.35%
Worse than 6617.T's ebitda margin of 7.88%.
452.03M
Worse than 6617.T's ebit of 5.90B.
2.55%
Worse than 6617.T's ebit margin of 5.33%.
318.51M
Better than 6617.T's depreciation of 2.83B.
1.31B
Worse than 6617.T's total cash of 15.04B.
7.37%
Worse than 6617.T's cash as percentage of revenue of 13.58%.
9.65B
Better than 6617.T's receivables of 27.30B.
54.44%
Worse than 6617.T's receivables as percentage of revenue of 24.65%.
5.97B
Better than 6617.T's inventories of 26.96B.
33.71%
Worse than 6617.T's inventories as percentage of revenue of 24.34%.
3.86B
Better than 6617.T's accounts payable of 16.05B.
21.75%
Worse than 6617.T's payables as percentage of revenue of 14.49%.
-483.41M
Worse than 6617.T's capital expenditure of -2.63B.
-2.73%
Better than 6617.T's capex as percentage of revenue of -2.37%.
4.01%
Better than 6617.T's weighted average cost of capital (wacc) of 7.24%.
4.93%
Better than 6617.T's cost of equity of 7.73%.
3.99%
Equal to 6617.T's cost of debt of 3.99%.
0.19
Better than 6617.T's beta of 0.79.
6.38M
Better than 6617.T's diluted shares outstanding of 16.04M.
8.99B
Worse than 6617.T's total debt of 3.71B.
9.03B
Worse than 6617.T's total equity of 35.47B.
18.02B
Worse than 6617.T's total capital of 39.18B.
49.88%
Worse than 6617.T's debt weighting of 9.47%.
50.12%
Worse than 6617.T's equity weighting of 90.53%.
349.20M
Worse than 6617.T's ebiat of 3.70B.
-57.72M
Worse than 6617.T's unlevered free cash flow of 7.26B.
2.70%
Better than 6617.T's long-term growth rate of 2.00%.
-92.46B
Worse than 6617.T's terminal value of 56.17B.
-79.62B
Worse than 6617.T's enterprise value of 54.92B.
8.06B
Worse than 6617.T's net debt of -9.72B.
-87.67B
Worse than 6617.T's equity value of 64.64B.
-13744.29
Worse than 6617.T's equity value per share of 4029.23.
Analyze analyst forecasts for the company and compare them with competitors.
13.70B
Worse than 6617.T's estimated revenue of 92.75B.
512.72M
Worse than 6617.T's estimated ebitda of 6.85B.
42.30
Worse than 6617.T's estimated eps of 68.20.
269.83M
Worse than 6617.T's estimated net income of 1.10B.
267.58M
Worse than 6617.T's estimated ebit of 4.33B.
1.60B
Better than 6617.T's estimated sg&a expense of 13.23B.
