AsiaQuest Co Ltd

주가

2,437.00 JPY

적정가치

3,264.99 JPY

Multiples Valuation: Price / Book

주가

2,437.00 JPY

적정가치

3,264.99 JPY

상승 여력 있음

30.7%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	3985	2338	5257	3909	5132	4261
	TSE:3985	TSE:2338	TSE:5257	TSE:3909	TSE:5132	TSE:4261
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	NM-	NM-
3Y CAGR	NM-	NM-	76.2%	NM-	NM-	14.8%
Latest Twelve Months	-290.3%	-184.4%	15.2%	-534.2%	190.4%	49.0%

Historical Net Income Profit Margin
5 Year Average Margin	-3.3%	-198.6%	5.1%	-3.8%	8.0%	7.1%
Prior Fiscal Year	-5.4%	-361.4%	6.3%	-2.1%	13.4%	6.3%
Latest Fiscal Year	-21.5%	-440.0%	6.1%	-11.9%	12.6%	7.3%
Latest Twelve Months	-20.3%	-124.8%	6.1%	-11.9%	18.2%	7.3%

Return on Equity
5 Year Average Margin	-5.1%	-128.2%	15.2%	-18.1%	10.9%	15.4%
Prior Fiscal Year	-11.1%	-135.8%	23.1%	-9.4%	13.6%	15.3%
Latest Twelve Months	-40.4%	-182.1%	19.6%	-88.5%	22.1%	19.1%
Next Fiscal Year	-257.8%	#NUM!	22.9%	853.1%	25.9%	26.7%
Two Fiscal Years Forward	163.4%	207.4%	21.5%	46.8%	34.5%	26.5%

Current Trading Multiples
Price / LTM Sales	1.2x	33.7x	0.6x	0.5x	17.6x	0.9x
Price / LTM EPS	-5.7x	-27.0x	10.4x	-4.3x	96.9x	12.5x
Price / Book	2.9x	98.1x	1.8x	4.0x	19.1x	2.2x
Price / Fwd Book	-23.4x	1410.7x	1.5x	-2.5x	16.0x	1.7x


	Low	Mid	High

Benchmark P/B Ratio	1.8x	4.0x	98.1x
Historical P/B Ratio	1.8x	2.2x	2.7x

Selected P/B Multiple	2.7x	2.8x	3.0x
(x) Book Value	1,689	1,689	1,689

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	3985	2338	5257	3909	5132	4261

Value of Common Equity	2,062	22,571	4,090	3,172	23,347	3,682
(/) Shares Outstanding	10.7	45.6	1.4	8.6	7.7	1.5
Implied Stock Price	193.00	495.00	2,916.00	370.00	3,015.00	2,499.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	193.00	495.00	2,916.00	370.00	3,015.00	2,499.00

Trading Currency	JPY	JPY	JPY	JPY	JPY	JPY
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

로딩 에러