이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 4.2x - 4.7x | 4.5x |
| Selected Fwd P/E Multiple | 3.8x - 4.2x | 4.0x |
| Fair Value | $8.34 - $9.22 | $8.78 |
| Upside | 7.3% - 18.6% | 12.9% |
| Benchmarks | - | Full Ticker |
| Kyushu Electric Power Company, Incorporated | 950,800.0% | TSE:9508 |
| The Kansai Electric Power Company, Incorporated | 950,300.0% | TSE:9503 |
| The Chugoku Electric Power Co., Inc. | 950,400.0% | TSE:9504 |
| Chubu Electric Power Company, Incorporated | 950,200.0% | TSE:9502 |
| Hokuriku Electric Power Company | 950,500.0% | TSE:9505 |
| Tohoku Electric Power Company, Incorporated | - | OTCPK:TEPC.Y |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9508 | 9503 | 9504 | 9502 | 9505 | TEPC.Y | |||
| TSE:9508 | TSE:9503 | TSE:9504 | TSE:9502 | TSE:9505 | OTCPK:TEPC.Y | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 42.6% | 30.9% | 63.4% | 38.4% | 86.5% | 37.2% | ||
| 3Y CAGR | 71.4% | 59.5% | 109.3% | 39.9% | 102.6% | 97.4% | ||
| Latest Twelve Months | -59.2% | -8.1% | -30.4% | -50.7% | 6.1% | -47.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 4.8% | 0.4% | 4.2% | 0.3% | 1.0% | ||
| Prior Fiscal Year | -2.6% | 0.4% | -9.2% | 1.0% | -10.8% | -4.2% | ||
| Latest Fiscal Year | 7.6% | 10.9% | 8.2% | 11.2% | 7.0% | 8.0% | ||
| Latest Twelve Months | 3.9% | 10.8% | 6.0% | 6.0% | 6.0% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.5x | 4.7x | 11.7x | 4.4x | 6.0x | 7.3x | ||
| Price / LTM Sales | 0.3x | 0.5x | 0.2x | 0.4x | 0.2x | 0.2x | ||
| LTM P/E Ratio | 7.4x | 4.6x | 3.6x | 6.0x | 3.8x | 3.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.6x | 4.6x | 7.4x | |||||
| Historical LTM P/E Ratio | -18.9x | 2.0x | 8.1x | |||||
| Selected P/E Multiple | 4.2x | 4.5x | 4.7x | |||||
| (x) LTM Net Income | 157,714 | 157,714 | 157,714 | |||||
| (=) Equity Value | 668,590 | 703,779 | 738,968 | |||||
| (/) Shares Outstanding | 500.2 | 500.2 | 500.2 | |||||
| Implied Value Range | 1,336.74 | 1,407.10 | 1,477.45 | |||||
| FX Rate: JPY/USD | 150.6 | 150.6 | 150.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.88 | 9.35 | 9.81 | 7.78 | ||||
| Upside / (Downside) | 14.2% | 20.2% | 26.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9508 | 9503 | 9504 | 9502 | 9505 | TEPC.Y | |
| Value of Common Equity | 653,299 | 2,067,672 | 327,926 | 1,288,420 | 190,891 | 585,552 | |
| (/) Shares Outstanding | 472.5 | 1,114.0 | 359.6 | 755.2 | 208.9 | 500.2 | |
| Implied Stock Price | 1,382.50 | 1,856.00 | 912.00 | 1,706.00 | 914.00 | 1,170.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 150.57 | |
| Implied Stock Price (Trading Cur) | 1,382.50 | 1,856.00 | 912.00 | 1,706.00 | 914.00 | 7.78 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 150.57 | |