Itoham Yonekyu Holdings Inc
TSE:2296
Intrinsic Value
The intrinsic value of one Itoham Yonekyu Holdings Inc stock under the Base Case scenario is 6 780.74 JPY. Compared to the current market price of 4 505 JPY, Itoham Yonekyu Holdings Inc is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Itoham Yonekyu Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Itoham Yonekyu Holdings Inc
Balance Sheet Decomposition
Itoham Yonekyu Holdings Inc
Current Assets | 306.6B |
Cash & Short-Term Investments | 18.7B |
Receivables | 139.5B |
Other Current Assets | 148.4B |
Non-Current Assets | 197B |
Long-Term Investments | 34.9B |
PP&E | 109.8B |
Intangibles | 25.9B |
Other Non-Current Assets | 26.3B |
Free Cash Flow Analysis
Itoham Yonekyu Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Itoham Yonekyu Holdings Inc
Revenue
|
985.8B
JPY
|
Cost of Revenue
|
-853.7B
JPY
|
Gross Profit
|
132.1B
JPY
|
Operating Expenses
|
-113.3B
JPY
|
Operating Income
|
18.8B
JPY
|
Other Expenses
|
-6.3B
JPY
|
Net Income
|
12.5B
JPY
|
Profitability Score
Profitability Due Diligence
Itoham Yonekyu Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Itoham Yonekyu Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Itoham Yonekyu Holdings Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Itoham Yonekyu Holdings Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Itoham Yonekyu Holdings Inc
According to Wall Street analysts, the average 1-year price target for Itoham Yonekyu Holdings Inc is 3 672 JPY with a low forecast of 3 535 JPY and a high forecast of 3 885 JPY.
Dividends
Current shareholder yield for Itoham Yonekyu Holdings 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 Itoham Yonekyu Holdings Inc stock under the Base Case scenario is 6 780.74 JPY.
Compared to the current market price of 4 505 JPY, Itoham Yonekyu Holdings Inc is Undervalued by 34%.