K&O Energy Group Inc
TSE:1663
Intrinsic Value
The intrinsic value of one K&O Energy Group Inc stock under the Base Case scenario is 2 702.4 JPY. Compared to the current market price of 3 245 JPY, K&O Energy Group Inc is Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
K&O Energy Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
K&O Energy Group Inc
Balance Sheet Decomposition
K&O Energy Group Inc
Current Assets | 46.9B |
Cash & Short-Term Investments | 33.2B |
Receivables | 9.4B |
Other Current Assets | 4.4B |
Non-Current Assets | 69.4B |
Long-Term Investments | 15.6B |
PP&E | 40.9B |
Intangibles | 1.7B |
Other Non-Current Assets | 11.2B |
Free Cash Flow Analysis
K&O Energy Group Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
K&O Energy Group Inc
Revenue
|
92.4B
JPY
|
Cost of Revenue
|
-72.3B
JPY
|
Gross Profit
|
20.2B
JPY
|
Operating Expenses
|
-11.3B
JPY
|
Operating Income
|
8.8B
JPY
|
Other Expenses
|
-2.7B
JPY
|
Net Income
|
6.2B
JPY
|
Profitability Score
Profitability Due Diligence
K&O Energy Group Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
K&O Energy Group Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
K&O Energy Group Inc's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Score
K&O Energy Group Inc's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
K&O Energy Group Inc
Dividends
Current shareholder yield for K&O Energy Group Inc is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one K&O Energy Group Inc stock under the Base Case scenario is 2 702.4 JPY.
Compared to the current market price of 3 245 JPY, K&O Energy Group Inc is Overvalued by 17%.