
Zeon Corp
TSE:4205

Intrinsic Value
The intrinsic value of one
Zeon Corp
stock under the Base Case scenario is
1 610.29
JPY.
Compared to the current market price of 1 589.5 JPY,
Zeon Corp
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Zeon Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Zeon Corp
Balance Sheet Decomposition
Zeon Corp
Current Assets | 309.2B |
Cash & Short-Term Investments | 30.6B |
Receivables | 131.2B |
Other Current Assets | 147.4B |
Non-Current Assets | 229.4B |
Long-Term Investments | 75.5B |
PP&E | 136.9B |
Intangibles | 5.5B |
Other Non-Current Assets | 11.5B |
Free Cash Flow Analysis
Zeon Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Zeon Corp
Revenue
|
413.9B
JPY
|
Cost of Revenue
|
-297.8B
JPY
|
Gross Profit
|
116.1B
JPY
|
Operating Expenses
|
-87.8B
JPY
|
Operating Income
|
28.3B
JPY
|
Other Expenses
|
2.1B
JPY
|
Net Income
|
30.3B
JPY
|
Profitability Score
Profitability Due Diligence
Zeon Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Zeon Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zeon Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Zeon Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zeon Corp
According to Wall Street analysts, the average 1-year price target for
Zeon Corp
is 1 684.02 JPY
with a low forecast of 1 212 JPY and a high forecast of 2 100 JPY.
Dividends
Current shareholder yield for Zeon 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
Zeon Corp
stock under the Base Case scenario is
1 610.29
JPY.
Compared to the current market price of 1 589.5 JPY,
Zeon Corp
is
Undervalued by 1%.