
EXEO Group Inc
TSE:1951

Intrinsic Value
The intrinsic value of one
EXEO Group Inc
stock under the Base Case scenario is
hidden
JPY.
Compared to the current market price of 1 650 JPY,
EXEO Group Inc
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
EXEO Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
EXEO Group Inc
Balance Sheet Decomposition
EXEO Group Inc
Current Assets | 342.3B |
Cash & Short-Term Investments | 50.1B |
Receivables | 203.3B |
Other Current Assets | 88.9B |
Non-Current Assets | 255.3B |
PP&E | 155.1B |
Intangibles | 24B |
Other Non-Current Assets | 76.3B |
Free Cash Flow Analysis
EXEO Group Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
EXEO Group Inc
Revenue
|
650B
JPY
|
Cost of Revenue
|
-556.3B
JPY
|
Gross Profit
|
93.7B
JPY
|
Operating Expenses
|
-54.9B
JPY
|
Operating Income
|
38.8B
JPY
|
Other Expenses
|
-18.2B
JPY
|
Net Income
|
20.5B
JPY
|
Profitability Score
Profitability Due Diligence
EXEO Group Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
EXEO Group Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
EXEO Group Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
EXEO Group Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
EXEO Group Inc
According to Wall Street analysts, the average 1-year price target for
EXEO Group Inc
is 1 929.5 JPY
with a low forecast of 1 565.5 JPY and a high forecast of 2 310 JPY.
Dividends
Current shareholder yield for EXEO Group Inc is
hidden
.
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
EXEO Group Inc
stock under the Base Case scenario is
hidden
JPY.
Compared to the current market price of 1 650 JPY,
EXEO Group Inc
is
hidden
.