
Yakult Honsha Co Ltd
TSE:2267

Intrinsic Value
The intrinsic value of one
Yakult Honsha Co Ltd
stock under the Base Case scenario is
3 300.3
JPY.
Compared to the current market price of 3 081 JPY,
Yakult Honsha Co Ltd
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yakult Honsha Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yakult Honsha Co Ltd
Balance Sheet Decomposition
Yakult Honsha Co Ltd
Current Assets | 375.2B |
Cash & Short-Term Investments | 262.4B |
Receivables | 62.6B |
Other Current Assets | 50.2B |
Non-Current Assets | 477.1B |
Long-Term Investments | 159.5B |
PP&E | 278.1B |
Intangibles | 9.3B |
Other Non-Current Assets | 30.2B |
Free Cash Flow Analysis
Yakult Honsha Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Yakult Honsha Co Ltd
Revenue
|
501.6B
JPY
|
Cost of Revenue
|
-202.3B
JPY
|
Gross Profit
|
299.4B
JPY
|
Operating Expenses
|
-241.1B
JPY
|
Operating Income
|
58.2B
JPY
|
Other Expenses
|
-7B
JPY
|
Net Income
|
51.3B
JPY
|
Profitability Score
Profitability Due Diligence
Yakult Honsha Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Yakult Honsha Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yakult Honsha Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Yakult Honsha Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yakult Honsha Co Ltd
According to Wall Street analysts, the average 1-year price target for
Yakult Honsha Co Ltd
is 3 381.3 JPY
with a low forecast of 2 727 JPY and a high forecast of 5 040 JPY.
Dividends
Current shareholder yield for Yakult Honsha 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
Yakult Honsha Co Ltd
stock under the Base Case scenario is
3 300.3
JPY.
Compared to the current market price of 3 081 JPY,
Yakult Honsha Co Ltd
is
Undervalued by 7%.