
Ariake Japan Co Ltd
TSE:2815

Intrinsic Value
The intrinsic value of one
Ariake Japan Co Ltd
stock under the Base Case scenario is
6 082.16
JPY.
Compared to the current market price of 6 440 JPY,
Ariake Japan Co Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ariake Japan Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Ariake Japan Co Ltd
Balance Sheet Decomposition
Ariake Japan Co Ltd
Current Assets | 80.5B |
Cash & Short-Term Investments | 51.8B |
Receivables | 16.9B |
Other Current Assets | 11.9B |
Non-Current Assets | 60.5B |
Long-Term Investments | 32.4B |
PP&E | 24.4B |
Intangibles | 125.6m |
Other Non-Current Assets | 3.5B |
Free Cash Flow Analysis
Ariake Japan Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Ariake Japan Co Ltd
Revenue
|
64.2B
JPY
|
Cost of Revenue
|
-45.2B
JPY
|
Gross Profit
|
19B
JPY
|
Operating Expenses
|
-8.5B
JPY
|
Operating Income
|
10.5B
JPY
|
Other Expenses
|
-1.6B
JPY
|
Net Income
|
8.9B
JPY
|
Profitability Score
Profitability Due Diligence
Ariake Japan Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Ariake Japan Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ariake Japan Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Ariake Japan Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Ariake Japan Co Ltd
According to Wall Street analysts, the average 1-year price target for
Ariake Japan Co Ltd
is 7 514 JPY
with a low forecast of 7 070 JPY and a high forecast of 8 085 JPY.
Dividends
Current shareholder yield for Ariake Japan 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
Ariake Japan Co Ltd
stock under the Base Case scenario is
6 082.16
JPY.
Compared to the current market price of 6 440 JPY,
Ariake Japan Co Ltd
is
Overvalued by 6%.