Raito Kogyo Co Ltd
TSE:1926
Intrinsic Value
The intrinsic value of one Raito Kogyo Co Ltd stock under the Base Case scenario is 3 814.11 JPY. Compared to the current market price of 2 588 JPY, Raito Kogyo Co Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Raito Kogyo Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Raito Kogyo Co Ltd
Balance Sheet Decomposition
Raito Kogyo Co Ltd
Current Assets | 77.8B |
Cash & Short-Term Investments | 29.3B |
Receivables | 43.4B |
Other Current Assets | 5.1B |
Non-Current Assets | 44.8B |
Long-Term Investments | 9.6B |
PP&E | 27.5B |
Intangibles | 674m |
Other Non-Current Assets | 7B |
Free Cash Flow Analysis
Raito Kogyo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Raito Kogyo Co Ltd
Revenue
|
121.2B
JPY
|
Cost of Revenue
|
-96.5B
JPY
|
Gross Profit
|
24.6B
JPY
|
Operating Expenses
|
-12.5B
JPY
|
Operating Income
|
12.2B
JPY
|
Other Expenses
|
-3.2B
JPY
|
Net Income
|
9B
JPY
|
Profitability Score
Profitability Due Diligence
Raito Kogyo Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Raito Kogyo Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Raito Kogyo Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
Raito Kogyo Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Raito Kogyo Co Ltd
According to Wall Street analysts, the average 1-year price target for Raito Kogyo Co Ltd is 2 404.65 JPY with a low forecast of 1 919 JPY and a high forecast of 2 971.5 JPY.
Dividends
Current shareholder yield for Raito Kogyo Co Ltd 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 Raito Kogyo Co Ltd stock under the Base Case scenario is 3 814.11 JPY.
Compared to the current market price of 2 588 JPY, Raito Kogyo Co Ltd is Undervalued by 32%.