Carlit Holdings Co Ltd
TSE:4275
Intrinsic Value
The intrinsic value of one Carlit Holdings Co Ltd stock under the Base Case scenario is 1 812.76 JPY. Compared to the current market price of 1 110 JPY, Carlit Holdings Co Ltd is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Carlit Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Carlit Holdings Co Ltd
Balance Sheet Decomposition
Carlit Holdings Co Ltd
Current Assets | 21.5B |
Cash & Short-Term Investments | 3.3B |
Receivables | 9.6B |
Other Current Assets | 8.5B |
Non-Current Assets | 32.6B |
Long-Term Investments | 11.8B |
PP&E | 19.2B |
Intangibles | 275m |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Carlit Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Carlit Holdings Co Ltd
Revenue
|
37B
JPY
|
Cost of Revenue
|
-27.8B
JPY
|
Gross Profit
|
9.2B
JPY
|
Operating Expenses
|
-6.3B
JPY
|
Operating Income
|
2.9B
JPY
|
Other Expenses
|
-682m
JPY
|
Net Income
|
2.2B
JPY
|
Profitability Score
Profitability Due Diligence
Carlit Holdings Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Carlit Holdings Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Carlit Holdings Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Carlit Holdings Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Carlit Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for Carlit Holdings Co Ltd is 1 938 JPY with a low forecast of 1 919 JPY and a high forecast of 1 995 JPY.
Dividends
Current shareholder yield for Carlit Holdings 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 Carlit Holdings Co Ltd stock under the Base Case scenario is 1 812.76 JPY.
Compared to the current market price of 1 110 JPY, Carlit Holdings Co Ltd is Undervalued by 39%.