
Kao Corp
TSE:4452

Intrinsic Value
The intrinsic value of one
Kao Corp
stock under the Base Case scenario is
6 467.28
JPY.
Compared to the current market price of 6 627 JPY,
Kao Corp
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kao Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kao Corp
Balance Sheet Decomposition
Kao Corp
Current Assets | 914B |
Cash & Short-Term Investments | 368.2B |
Receivables | 243.5B |
Other Current Assets | 302.2B |
Non-Current Assets | 953.2B |
Long-Term Investments | 42.7B |
PP&E | 539.9B |
Intangibles | 310.4B |
Other Non-Current Assets | 60.3B |
Free Cash Flow Analysis
Kao Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kao Corp
Revenue
|
1.6T
JPY
|
Cost of Revenue
|
-990B
JPY
|
Gross Profit
|
638.4B
JPY
|
Operating Expenses
|
-491.8B
JPY
|
Operating Income
|
146.6B
JPY
|
Other Expenses
|
-38.9B
JPY
|
Net Income
|
107.8B
JPY
|
Profitability Score
Profitability Due Diligence
Kao Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Kao Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kao Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Kao Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kao Corp
According to Wall Street analysts, the average 1-year price target for
Kao Corp
is 7 567.13 JPY
with a low forecast of 6 767 JPY and a high forecast of 9 345 JPY.
Dividends
Current shareholder yield for Kao 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
Kao Corp
stock under the Base Case scenario is
6 467.28
JPY.
Compared to the current market price of 6 627 JPY,
Kao Corp
is
Overvalued by 2%.