Nippon Shinyaku Co Ltd
TSE:4516
Intrinsic Value
The intrinsic value of one Nippon Shinyaku Co Ltd stock under the Base Case scenario is 5 161.78 JPY. Compared to the current market price of 3 504 JPY, Nippon Shinyaku Co Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nippon Shinyaku Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nippon Shinyaku Co Ltd
Balance Sheet Decomposition
Nippon Shinyaku Co Ltd
Current Assets | 162.4B |
Cash & Short-Term Investments | 60.1B |
Receivables | 50.5B |
Other Current Assets | 51.8B |
Non-Current Assets | 122.1B |
Long-Term Investments | 44.6B |
PP&E | 36.7B |
Intangibles | 32.7B |
Other Non-Current Assets | 8.1B |
Free Cash Flow Analysis
Nippon Shinyaku Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nippon Shinyaku Co Ltd
Revenue
|
156.8B
JPY
|
Cost of Revenue
|
-50.4B
JPY
|
Gross Profit
|
106.4B
JPY
|
Operating Expenses
|
-70.8B
JPY
|
Operating Income
|
35.6B
JPY
|
Other Expenses
|
-5.2B
JPY
|
Net Income
|
30.4B
JPY
|
Profitability Score
Profitability Due Diligence
Nippon Shinyaku Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Nippon Shinyaku Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nippon Shinyaku Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Nippon Shinyaku Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nippon Shinyaku Co Ltd
According to Wall Street analysts, the average 1-year price target for Nippon Shinyaku Co Ltd is 4 416.6 JPY with a low forecast of 3 535 JPY and a high forecast of 6 142.5 JPY.
Dividends
Current shareholder yield for Nippon Shinyaku 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 Nippon Shinyaku Co Ltd stock under the Base Case scenario is 5 161.78 JPY.
Compared to the current market price of 3 504 JPY, Nippon Shinyaku Co Ltd is Undervalued by 32%.