加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 6.5x - 7.2x | 6.8x |
| Historical Pb Multiple | 3.5x - 16.8x | 5.1x |
| Fair Value | 203.55$ - 224.98$ | 214.27$ |
| Upside | -5.8% - 4.1% | -0.8% |
| Benchmarks | - | Full Ticker |
| Tokyo Seimitsu Co., Ltd. | 772,900.0% | TSE:7729 |
| Tokyo Electron Limited | 803,500.0% | TSE:8035 |
| ASML Holding N.V. | - | SET:ASML01 |
| ASM International NV | - | DB:AVS |
| Kulicke and Soffa Industries, Inc. | - | NasdaqGS:KLIC |
| Disco Corporation | - | OTCPK:DISP.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7729 | 8035 | ASML01 | AVS | KLIC | DISP.F | |||
| TSE:7729 | TSE:8035 | SET:ASML01 | DB:AVS | NasdaqGS:KLIC | OTCPK:DISP.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.7% | 8.0% | 23.9% | 15.8% | NM- | 23.9% | ||
| 3Y CAGR | 16.8% | 14.4% | 8.8% | 11.5% | NM- | 29.1% | ||
| Latest Twelve Months | 41.5% | 47.1% | -3.4% | -8.8% | -93.6% | 62.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.0% | 19.9% | 27.4% | 23.9% | 12.7% | 25.5% | ||
| Prior Fiscal Year | 16.1% | 21.3% | 28.4% | 28.5% | 7.7% | 29.2% | ||
| Latest Fiscal Year | 14.4% | 19.9% | 26.8% | 23.4% | -9.8% | 27.4% | ||
| Latest Twelve Months | 18.1% | 22.6% | 26.8% | 23.4% | 0.5% | 32.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.6% | 29.3% | 49.1% | 20.0% | 16.9% | 21.8% | ||
| Prior Fiscal Year | 17.1% | 32.0% | 70.4% | 25.2% | 4.8% | 25.8% | ||
| Latest Twelve Months | 17.0% | 31.2% | 47.4% | 19.7% | 0.3% | 29.3% | ||
| Next Fiscal Year | 13.5% | 31.4% | 42.9% | 21.6% | 8.2% | 25.6% | ||
| Two Fiscal Years Forward | 14.2% | 32.8% | 39.0% | 22.7% | 14.9% | 24.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.3x | 4.4x | 9.2x | 7.5x | 2.7x | 9.7x | ||
| Price / LTM EPS | 12.9x | 19.5x | 34.3x | 32.0x | 572.7x | 30.2x | ||
| Price / Book | 2.1x | 5.7x | 14.1x | 5.9x | 2.0x | 8.0x | ||
| Price / Fwd Book | 2.0x | 5.9x | 10.5x | 5.0x | 2.4x | 6.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.0x | 5.7x | 14.1x | |||||
| Historical P/B Ratio | 3.5x | 5.1x | 16.8x | |||||
| Selected P/B Multiple | 6.5x | 6.8x | 7.2x | |||||
| (x) Book Value | 453,770 | 453,770 | 453,770 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7729 | 8035 | ASML01 | AVS | KLIC | DISP.F | |
| Value of Common Equity | 347,096 | 10,244,631 | 260,412 | 21,745 | 1,915 | 3,132,241 | |
| (/) Shares Outstanding | 40.5 | 458.1 | 468,358.4 | 49.1 | 53.5 | 97.1 | |
| Implied Stock Price | 8,579.00 | 22,365.00 | 0.56 | 442.90 | 35.76 | 32,262.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.03 | 1.00 | 1.00 | 149.34 | |
| Implied Stock Price (Trading Cur) | 8,579.00 | 22,365.00 | 20.40 | 442.90 | 35.76 | 216.03 | |
| Trading Currency | JPY | JPY | THB | EUR | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.03 | 1.00 | 1.00 | 149.34 | |