Kyudenko Corp
TSE:1959
Intrinsic Value
The intrinsic value of one Kyudenko Corp stock under the Base Case scenario is 6 802.74 JPY. Compared to the current market price of 4 564 JPY, Kyudenko Corp is Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kyudenko Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Kyudenko Corp
Balance Sheet Decomposition
Kyudenko Corp
Current Assets | 275.8B |
Cash & Short-Term Investments | 56.1B |
Receivables | 144.1B |
Other Current Assets | 75.5B |
Non-Current Assets | 185.8B |
Long-Term Investments | 78.4B |
PP&E | 77.6B |
Intangibles | 3.9B |
Other Non-Current Assets | 25.9B |
Free Cash Flow Analysis
Kyudenko Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kyudenko Corp
Revenue
|
483.1B
JPY
|
Cost of Revenue
|
-410.3B
JPY
|
Gross Profit
|
72.8B
JPY
|
Operating Expenses
|
-28.5B
JPY
|
Operating Income
|
44.3B
JPY
|
Other Expenses
|
-12.5B
JPY
|
Net Income
|
31.8B
JPY
|
Profitability Score
Profitability Due Diligence
Kyudenko Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Kyudenko Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kyudenko Corp's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Kyudenko Corp's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kyudenko Corp
According to Wall Street analysts, the average 1-year price target for Kyudenko Corp is 6 772.8 JPY with a low forecast of 5 858 JPY and a high forecast of 8 400 JPY.
Dividends
Current shareholder yield for Kyudenko Corp 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 Kyudenko Corp stock under the Base Case scenario is 6 802.74 JPY.
Compared to the current market price of 4 564 JPY, Kyudenko Corp is Undervalued by 33%.