
Keiwa Inc
TSE:4251

Intrinsic Value
The intrinsic value of one
Keiwa Inc
stock under the Base Case scenario is
1 722.58
JPY.
Compared to the current market price of 1 085 JPY,
Keiwa Inc
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Keiwa Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Keiwa Inc
Balance Sheet Decomposition
Keiwa Inc
Current Assets | 18.9B |
Cash & Short-Term Investments | 11.4B |
Receivables | 4.3B |
Other Current Assets | 3.2B |
Non-Current Assets | 13.1B |
Long-Term Investments | 147.9m |
PP&E | 12.2B |
Intangibles | 383.2m |
Other Non-Current Assets | 385.3m |
Free Cash Flow Analysis
Keiwa Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Keiwa Inc
Revenue
|
21.1B
JPY
|
Cost of Revenue
|
-11.2B
JPY
|
Gross Profit
|
9.9B
JPY
|
Operating Expenses
|
-5.1B
JPY
|
Operating Income
|
4.7B
JPY
|
Other Expenses
|
-1.9B
JPY
|
Net Income
|
2.8B
JPY
|
Profitability Score
Profitability Due Diligence
Keiwa Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Keiwa Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Keiwa Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Keiwa Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Keiwa Inc
According to Wall Street analysts, the average 1-year price target for
Keiwa Inc
is 1 224 JPY
with a low forecast of 1 212 JPY and a high forecast of 1 260 JPY.
Dividends
Current shareholder yield for Keiwa 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
Keiwa Inc
stock under the Base Case scenario is
1 722.58
JPY.
Compared to the current market price of 1 085 JPY,
Keiwa Inc
is
Undervalued by 37%.