로딩 에러
이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
새로고침
지원팀에 전달되었습니다. 만약 문제가 지속될 경우
이메일 지원 위젯
을 통해 다시 문의 부탁드립니다.
WBBA
109.1%
9936
2.6%
MCD
2.2%
KO
으로 이동
로그인
관심목록
아이디어
ProPicks AI
스크리너
데이터 검색기
차트
저장된 작업
접기
통화
-
관심목록에 추가하기
개요
뉴스
배당
실적
모델
재무제표
비교
상태
차트
가격 / 판매 비율
주가
8,360.00
JPY
적정가치
7,309.27
JPY
Metrics
Range
Conclusion
Selected LTM Ps Multiple
1.0x - 1.1x
1.0x
Selected Fwd Ps Multiple
0.9x - 1.0x
0.9x
Fair Value
¥6,944 - ¥7,675
¥7,309
Upside
-16.2% - -7.4%
-11.8%
Benchmarks
Ticker
Full Ticker
Skylark Holdings Co., Ltd.
319,700.0%
TSE:3197
Yoshinoya Holdings Co., Ltd.
986,100.0%
TSE:9861
Mos Food Services, Inc.
815,300.0%
TSE:8153
WB Burgers Asia, Inc.
-
OTCPK:WBBA
Yum! Brands, Inc.
-
NYSE:YUM
Zensho Holdings Co., Ltd.
755,000.0%
TSE:7550
Multiples Valuation: Price / Sales
공유
저장
주가
8,360.00
JPY
적정가치
7,309.27
JPY
상승 여력 있음
-11.8%
Price / LTM Sales Multiple
Price / Fwd Sales Multiple
Fair Value
Benchmark Editor
Select Price / LTM Sales Ratio
Benchmark Companies
3197
9861
8153
WBBA
YUM
7550
TSE:3197
TSE:9861
TSE:8153
OTCPK:WBBA
NYSE:YUM
TSE:7550
Historical Sales Growth
5Y CAGR
1.3%
-1.5%
7.0%
NM-
6.2%
9.7%
3Y CAGR
14.9%
3.2%
8.9%
NM-
4.7%
17.5%
Latest Twelve Months
13.0%
9.9%
4.2%
12.7%
6.7%
21.8%
Historical Net Income Profit Margin
5 Year Average Margin
-0.1%
1.7%
2.0%
-699.8%
20.8%
2.0%
Prior Fiscal Year
1.3%
4.3%
-0.4%
-866.9%
22.6%
1.7%
Latest Fiscal Year
3.5%
3.0%
2.8%
-674.1%
19.7%
3.1%
Latest Twelve Months
3.5%
2.3%
2.7%
-429.1%
19.7%
3.8%
Current Trading Multiples
EV / LTM EBITDA
10.6x
13.0x
7.2x
-0.6x
20.6x
13.2x
Price / LTM Sales
1.7x
1.0x
1.2x
0.0x
5.9x
1.2x
LTM P/E Ratio
49.0x
42.1x
43.9x
0.0x
29.8x
30.7x
Low
Mid
High
Benchmark LTM P/S Ratio
0.0x
1.2x
5.9x
Historical LTM P/S Ratio
0.5x
0.7x
1.1x
Selected Price / Sales Multiple
1.0x
1.0x
1.1x
(x) LTM Sales
1,105,735
1,105,735
1,105,735
(=) Equity Value
1,070,671
1,127,022
1,183,373
(/) Shares Outstanding
156.7
156.7
156.7
Implied Value Range
6,834.18
7,193.87
7,553.57
FX Rate: JPY/JPY
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
6,834.18
7,193.87
7,553.57
8,288.00
Upside / (Downside)
-17.5%
-13.2%
-8.9%
지원하는 계산법
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
3197
9861
8153
WBBA
YUM
7550
Value of Common Equity
683,189
193,583
110,916
0
44,288
1,298,433
(/) Shares Outstanding
227.5
64.7
30.9
20.7
279.1
156.7
Implied Stock Price
3,003.00
2,991.50
3,595.00
0.00
158.68
8,288.00
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
3,003.00
2,991.50
3,595.00
0.00
158.68
8,288.00
Trading Currency
JPY
JPY
JPY
USD
USD
JPY
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.00
판권소유.
사용약관
한국어
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
简体中文
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी