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 Ps Multiple | 7.3x - 8.1x | 7.7x |
| Selected Fwd Ps Multiple | 7.2x - 7.9x | 7.5x |
| Fair Value | 200.51$ - 221.62$ | 211.06$ |
| Upside | -7.2% - 2.6% | -2.3% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7729 | 8035 | ASML01 | AVS | KLIC | DISP.F | |||
| TSE:7729 | TSE:8035 | SET:ASML01 | DB:AVS | NasdaqGS:KLIC | OTCPK:DISP.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.8% | 7.4% | 19.0% | 18.0% | 5.5% | 15.8% | ||
| 3Y CAGR | 11.5% | 9.4% | 14.9% | 19.2% | -22.5% | 18.9% | ||
| Latest Twelve Months | 12.3% | 26.2% | 2.6% | 11.3% | -4.9% | 33.5% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.8x | 13.0x | 24.2x | 21.3x | 26.4x | 18.1x | ||
| Price / LTM Sales | 2.3x | 4.2x | 8.7x | 7.2x | 2.5x | 9.4x | ||
| LTM P/E Ratio | 12.7x | 18.7x | 32.5x | 30.9x | 529.5x | 29.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.3x | 4.2x | 8.7x | |||||
| Historical LTM P/S Ratio | 5.3x | 5.9x | 22.0x | |||||
| Selected Price / Sales Multiple | 7.3x | 7.7x | 8.1x | |||||
| (x) LTM Sales | 376,895 | 376,895 | 376,895 | |||||
| (=) Equity Value | 2,762,323 | 2,907,709 | 3,053,094 | |||||
| (/) Shares Outstanding | 97.1 | 97.1 | 97.1 | |||||
| Implied Value Range | 28,451.87 | 29,949.33 | 31,446.80 | |||||
| FX Rate: JPY/USD | 149.8 | 149.8 | 149.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 189.99 | 199.99 | 209.99 | 216.03 | ||||
| Upside / (Downside) | -12.1% | -7.4% | -2.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7729 | 8035 | ASML01 | AVS | KLIC | DISP.F | |
| Value of Common Equity | 341,392 | 9,859,856 | 250,150 | 21,534 | 1,770 | 3,140,966 | |
| (/) Shares Outstanding | 40.5 | 458.1 | 468,358.4 | 49.1 | 53.5 | 97.1 | |
| Implied Stock Price | 8,438.00 | 21,525.00 | 0.53 | 438.60 | 33.06 | 32,351.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.03 | 1.00 | 1.00 | 149.76 | |
| Implied Stock Price (Trading Cur) | 8,438.00 | 21,525.00 | 19.60 | 438.60 | 33.06 | 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 | 149.76 | |