Nishi-Nippon Railroad Co Ltd
TSE:9031
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 Industry Average (18.8), the stock would be worth ¥-2 559.44 (190% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -20.9 | ¥2 846 |
0%
|
| Industry Average | 18.8 | ¥-2 559.44 |
-190%
|
| Country Average | 22.4 | ¥-3 037.57 |
-207%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Nishi-Nippon Railroad Co Ltd
TSE:9031
|
214.9B JPY | -20.9 | 6.6 | |
| US |
|
Union Pacific Corp
NYSE:UNP
|
158.1B USD | 60.3 | 21.9 | |
| US |
|
CSX Corp
NASDAQ:CSX
|
83.8B USD | 52.7 | 27.5 | |
| CA |
|
Canadian Pacific Railway Ltd
TSX:CP
|
106B CAD | 34.3 | 25.2 | |
| US |
|
Norfolk Southern Corp
NYSE:NSC
|
70.9B USD | 35.6 | 24.7 | |
| CA |
|
Canadian National Railway Co
TSX:CNR
|
93.6B CAD | 26.2 | 19.8 | |
| CN |
|
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816
|
239.7B CNY | 13.3 | 18 | |
| US |
K
|
Kansas City Southern
LSE:0JQ4
|
4.2B USD | 8 | 43.3 | |
| HK |
|
MTR Corp Ltd
HKEX:66
|
207.7B HKD | -40.5 | 52.1 | |
| JP |
|
East Japan Railway Co
TSE:9020
|
4.2T JPY | -22.9 | 18.4 | |
| JP |
|
Central Japan Railway Co
TSE:9022
|
3.5T JPY | 23.9 | 6.4 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Nishi-Nippon Railroad Co Ltd
Glance View
Nishi-Nippon Railroad Co., Ltd., commonly known as NNR, is a quintessential example of a diversified conglomerate that has creatively evolved to symbiotically integrate various sectors under a unified corporate umbrella. Rooted in its transportation origins dating back to 1908, the company initially thrived by developing and operating essential railway and bus services in Fukuoka Prefecture, nurturing a reliable transportation network for the region's bustling urban centers. As urbanization intensified, this strategic positioning not only bolstered the company's revenue streams from commuter fares but also cemented its role as a pivotal player in regional connectivity. However, NNR's vision transcends the traditional transportation narrative, branching into synergistic ventures such as real estate, retail, and logistics. Capitalizing on its coveted locales along well-trafficked railway lines, it ventured into real estate by developing residential and commercial properties that also support its transport services, thus generating rental income and elevating property values in surrounding areas. In parallel, the company's foray into retail brought them closer to consumers through strategically placed shopping complexes and department stores. This multi-pronged approach is further complemented by their logistics and hotel management businesses, thereby crafting a business ecosystem where each sector bolsters the others, a classic Munger-esque latticework of mental models in action. By securing diversified revenue streams, Nishi-Nippon Railroad not only safeguards its financial health but also sustains its status as an indispensable fixture in its community's daily life.