Oisix Ra Daichi Inc
TSE:3182
Intrinsic Value
The intrinsic value of one Oisix Ra Daichi Inc stock under the Base Case scenario is 1 975.82 JPY. Compared to the current market price of 1 307 JPY, Oisix Ra Daichi Inc is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Oisix Ra Daichi Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Oisix Ra Daichi Inc
Balance Sheet Decomposition
Oisix Ra Daichi Inc
Current Assets | 57.5B |
Cash & Short-Term Investments | 23.6B |
Receivables | 26.8B |
Other Current Assets | 7B |
Non-Current Assets | 82.7B |
Long-Term Investments | 3.9B |
PP&E | 27.5B |
Intangibles | 43.3B |
Other Non-Current Assets | 8B |
Free Cash Flow Analysis
Oisix Ra Daichi Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Oisix Ra Daichi Inc
Revenue
|
216.7B
JPY
|
Cost of Revenue
|
-146.2B
JPY
|
Gross Profit
|
70.5B
JPY
|
Operating Expenses
|
-64.1B
JPY
|
Operating Income
|
6.4B
JPY
|
Other Expenses
|
-1.3B
JPY
|
Net Income
|
5.1B
JPY
|
Profitability Score
Profitability Due Diligence
Oisix Ra Daichi Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Oisix Ra Daichi Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Oisix Ra Daichi Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Oisix Ra Daichi Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Oisix Ra Daichi Inc
According to Wall Street analysts, the average 1-year price target for Oisix Ra Daichi Inc is 1 301.23 JPY with a low forecast of 1 288.47 JPY and a high forecast of 1 339.5 JPY.
Dividends
Current shareholder yield for Oisix Ra Daichi 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 Oisix Ra Daichi Inc stock under the Base Case scenario is 1 975.82 JPY.
Compared to the current market price of 1 307 JPY, Oisix Ra Daichi Inc is Undervalued by 34%.