Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 2.0x - 2.2x | 2.1x |
| Selected Fwd Ps Multiple | 1.4x - 1.6x | 1.5x |
| Fair Value | ¥2,442 - ¥2,699 | ¥2,571 |
| Upside | 40.0% - 54.7% | 47.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| BRIDGE International Corp. | 703,900.0% | TSE:7039 |
| Tanabe Consulting Group Co.,Ltd. | 964,400.0% | TSE:9644 |
| Link and Motivation Inc. | 217,000.0% | TSE:2170 |
| SMS Co., Ltd. | 217,500.0% | TSE:2175 |
| IR Japan Holdings, Ltd. | 603,500.0% | TSE:6035 |
| Management Solutions co.,Ltd. | 703,300.0% | TSE:7033 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7039 | 9644 | 2170 | 2175 | 6035 | 7033 | |||
| TSE:7039 | TSE:9644 | TSE:2170 | TSE:2175 | TSE:6035 | TSE:7033 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | -0.4% | 11.8% | 3.2% | 38.6% | ||
| 3Y CAGR | 15.5% | 11.4% | 4.7% | 14.5% | -11.9% | 39.4% | ||
| Latest Twelve Months | 22.7% | 13.2% | 10.3% | 15.3% | -5.8% | 17.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.6% | 6.3% | 4.6% | 13.6% | 22.6% | 6.0% | ||
| Prior Fiscal Year | 9.2% | 6.2% | 8.4% | 14.0% | 11.2% | 9.6% | ||
| Latest Fiscal Year | 7.7% | 5.0% | 9.9% | 13.4% | 13.5% | 8.9% | ||
| Latest Twelve Months | 7.7% | 6.5% | 9.9% | 11.3% | 10.0% | 8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.3x | 7.4x | 8.1x | 7.6x | 7.3x | 9.6x | ||
| Price / LTM Sales | 0.8x | 1.5x | 1.5x | 1.6x | 2.3x | 1.5x | ||
| LTM P/E Ratio | 10.1x | 22.2x | 15.1x | 14.3x | 22.7x | 16.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.5x | 2.3x | |||||
| Historical LTM P/S Ratio | 1.5x | 5.2x | 8.9x | |||||
| Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) LTM Sales | 19,948 | 19,948 | 19,948 | |||||
| (=) Equity Value | 39,943 | 42,045 | 44,147 | |||||
| (/) Shares Outstanding | 16.3 | 16.3 | 16.3 | |||||
| Implied Value Range | 2,451.02 | 2,580.02 | 2,709.02 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,451.02 | 2,580.02 | 2,709.02 | 1,745.00 | ||||
| Upside / (Downside) | 40.5% | 47.9% | 55.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7039 | 9644 | 2170 | 2175 | 6035 | 7033 | |
| Value of Common Equity | 6,665 | 20,415 | 54,517 | 95,880 | 12,541 | 28,437 | |
| (/) Shares Outstanding | 3.6 | 32.8 | 106.5 | 85.0 | 17.8 | 16.3 | |
| Implied Stock Price | 1,854.00 | 622.00 | 512.00 | 1,128.50 | 706.00 | 1,745.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,854.00 | 622.00 | 512.00 | 1,128.50 | 706.00 | 1,745.00 | |
| 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 | |