Bunkyodo Group Holdings Co Ltd

주가

52.00 JPY

적정가치

53.32 JPY


Benchmarks	-	Full Ticker
NEXTAGE Co., Ltd.	318,600.0%	TSE:3186
Star seeds Co.,Ltd.	308,300.0%	TSE:3083
J Escom Holdings,Inc.	377,900.0%	TSE:3779
TORICO Co., Ltd.	713,800.0%	TSE:7138
MarketEnterprise Co.,Ltd	313,500.0%	TSE:3135
Bunkyodo Group Holdings Co., Ltd.	997,800.0%	TSE:9978

Multiples Valuation: Price / Book

주가

52.00 JPY

적정가치

53.32 JPY

상승 여력 있음

0.6%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	3186	3083	3779	7138	3135	9978
	TSE:3186	TSE:3083	TSE:3779	TSE:7138	TSE:3135	TSE:9978
Historical Net Income Growth
5Y CAGR	13.5%	NM-	NM-	NM-	NM-	NM-
3Y CAGR	-6.1%	NM-	NM-	NM-	NM-	-51.9%
Latest Twelve Months	-30.7%	-115.8%	303.3%	-46.4%	249.8%	-39.2%

Historical Net Income Profit Margin
5 Year Average Margin	2.6%	-4.4%	-1.9%	-2.1%	0.0%	-0.7%
Prior Fiscal Year	2.5%	-4.8%	2.5%	1.5%	1.9%	0.6%
Latest Fiscal Year	1.4%	-6.0%	-18.6%	-7.0%	-2.5%	0.3%
Latest Twelve Months	1.4%	-8.7%	37.2%	-7.4%	1.4%	0.3%

Return on Equity
5 Year Average Margin	20.9%	-21.9%	-12.1%	-9.0%	-7.8%	-76.6%
Prior Fiscal Year	18.8%	-30.2%	9.1%	6.6%	24.2%	7.7%
Latest Twelve Months	11.5%	-53.2%	90.3%	-29.4%	34.7%	3.7%
Next Fiscal Year	12.7%	#NUM!	#NUM!	#NUM!	-232.8%	4.3%
Two Fiscal Years Forward	13.6%	-104.7%	-333.3%	-35.8%	182.4%	4.1%

Current Trading Multiples
Price / LTM Sales	0.2x	0.5x	1.5x	0.3x	0.4x	0.2x
Price / LTM EPS	15.5x	-5.9x	4.0x	-3.9x	27.2x	50.7x
Price / Book	1.7x	2.9x	2.4x	1.1x	8.0x	1.8x
Price / Fwd Book	1.6x	5.4x	8.1x	1.2x	-124.0x	1.7x


	Low	Mid	High

Benchmark P/B Ratio	1.1x	2.4x	8.0x
Historical P/B Ratio	1.3x	2.5x	3.7x

Selected P/B Multiple	1.8x	1.9x	2.0x
(x) Book Value	1,258	1,258	1,258

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	3186	3083	3779	7138	3135	9978

Value of Common Equity	124,369	2,590	1,920	1,111	8,261	2,323
(/) Shares Outstanding	80.4	4.2	11.6	1.5	5.3	43.8
Implied Stock Price	1,547.00	618.00	166.00	731.00	1,548.00	53.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	1,547.00	618.00	166.00	731.00	1,548.00	53.00

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