Yamaichi Electronics Co Ltd

股票价格

2,050.00 JPY

公允价值

3,778.25 JPY

16.2%

Normalized EBIT Margin

8.2%

Normalized CapEx as % of Revenue

22.0%

Normalized Tax Rate

Earnings Power Value

股票价格

2,050.00 JPY

公允价值

3,778.25 JPY

看涨

77.1%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Dec-24
(JPY in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	27,008	27,673	39,574	46,985	36,423	45,544

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	3,186	3,057	8,764	9,450	3,083	7,620
(+) Net Interest Expense	41	57	54	129	157	154
(+) Other Non Operating Exp.	(38)	11	(414)	(420)	(175)	40
(+) D&A	2,058	2,253	2,493	2,658	2,789	2,887
(+) Non-recurring Items	(124)	67	(29)	(24)	(132)	407
Adjusted EBITDA	5,123	5,445	10,868	11,793	5,722	11,108

(-) D&A	(2,058)	(2,253)	(2,493)	(2,658)	(2,789)	(2,887)

Adjusted EBIT	3,065	3,192	8,375	9,135	2,933	8,221
% of Revenue	11.3%	11.5%	21.2%	19.4%	8.1%	18.1%


	Low	Median	High

Adjusted EBIT Margin	8.1%	11.5%	21.2%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(JPY in millions)	Low	Mid	High	Market
Enterprise Value	36,495	62,001	120,677	28,936
(+) Cash & Short Term Investments	18,532	18,532	18,532	18,532
(+) Investments & Other	1,536	1,536	1,536	1,536
(-) Debt	(5,950)	(5,950)	(5,950)	(5,950)
(-) Other Liabilities	(186)	(186)	(186)	(186)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	50,427	75,933	134,609	42,868
(/) Shares Outstanding	20.1	20.1	20.1	20.1
Implied Stock Price (JPY)	2,509.10	3,778.25	6,697.81	2,133.00
FX Rate: JPY/JPY	1.00	1.00	1.00	1.00
Implied Stock Price (JPY)	2,509.10	3,778.25	6,697.81	2,133.00

Upside / (Downside)	17.63%	77.13%	214.01%


Stock Price	2,133.00
Stock Price Close	2,133.00
Restatment Type	Press Release
Reporting Currency	JPY
Trading Currency	JPY
FX Rate: JPY/JPY	1.00
Market Cap	42,867.9
Shares Outstanding	20.1
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错