Itoki Corp
TSE:7972
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (3.7), the stock would be worth ¥-9.91 (100% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -1 173.8 | ¥3 160 |
0%
|
| 3-Year Average | 3.7 | ¥-9.91 |
-100%
|
| 5-Year Average | 5.7 | ¥-15.27 |
-100%
|
| Industry Average | 24.2 | ¥-65.02 |
-102%
|
| Country Average | 22.4 | ¥-60.19 |
-102%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Itoki Corp
TSE:7972
|
156.1B JPY | -1 173.8 | 16.6 | |
| US |
|
MSA Safety Inc
NYSE:MSA
|
6.5B USD | 19.1 | 23.2 | |
| CN |
|
Shanghai M&G Stationery Inc
SSE:603899
|
22.6B CNY | 12.7 | 17 | |
| FR |
|
Societe BIC SA
PAR:BB
|
2.4B EUR | 15.1 | 27.6 | |
| US |
|
HNI Corp
NYSE:HNI
|
2.7B USD | 3.8 | 49.3 | |
| US |
|
Pitney Bowes Inc
NYSE:PBI
|
2.3B USD | 8.9 | 16.2 | |
| JP |
|
Kokuyo Co Ltd
TSE:7984
|
348.5B JPY | -97.5 | 16.2 | |
| US |
|
Steelcase Inc
NYSE:SCS
|
1.9B USD | -49.6 | 20.1 | |
| US |
|
Interface Inc
NASDAQ:TILE
|
1.6B USD | 5.8 | 13.9 | |
| JP |
|
Okamura Corp
TSE:7994
|
237.2B JPY | 17.7 | 9.8 | |
| JP |
|
Pilot Corp
TSE:7846
|
178.6B JPY | 18.3 | 14.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Itoki Corp
Glance View
Itoki Corp. engages in the manufacture and sale of office furniture. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 3,973 full-time employees. The firm operates in two business segments. The Office Related segment is engaged in the manufacture and sale of workstations, tables, desk accessories and other office desks, office chairs, meeting chairs, system storage furniture, lockers and other storage furniture. The company also provides project management (PM) services, including the repair, assembly and construction of offices, maintenance services and relocation services, as well as the maintenance, rental and recycling of office furniture. The Equipment segment is engaged in the manufacture and sale of storage shelves, office security equipment, building partitions, logistics equipment, commercial equipment, research equipment, powder equipment and others, as well as the provision of building materials and interior works. The firm is also engaged in the provision of household furniture, and the development of software.
