
Kyorin Holdings Inc
TSE:4569

Intrinsic Value
The intrinsic value of one
Kyorin Holdings Inc
stock under the Base Case scenario is
2 095.73
JPY.
Compared to the current market price of 1 586 JPY,
Kyorin Holdings Inc
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kyorin Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Kyorin Holdings Inc
Balance Sheet Decomposition
Kyorin Holdings Inc
Current Assets | 132B |
Cash & Short-Term Investments | 15.5B |
Receivables | 45.7B |
Other Current Assets | 70.7B |
Non-Current Assets | 58.5B |
Long-Term Investments | 21.3B |
PP&E | 30.3B |
Intangibles | 4.9B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
Kyorin Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kyorin Holdings Inc
Revenue
|
121.6B
JPY
|
Cost of Revenue
|
-69.8B
JPY
|
Gross Profit
|
51.8B
JPY
|
Operating Expenses
|
-47.1B
JPY
|
Operating Income
|
4.6B
JPY
|
Other Expenses
|
-801m
JPY
|
Net Income
|
3.8B
JPY
|
Profitability Score
Profitability Due Diligence
Kyorin Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Kyorin Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kyorin Holdings Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Kyorin Holdings Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kyorin Holdings Inc
According to Wall Street analysts, the average 1-year price target for
Kyorin Holdings Inc
is 1 524.9 JPY
with a low forecast of 1 313 JPY and a high forecast of 1 774.5 JPY.
Dividends
Current shareholder yield for Kyorin Holdings 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
Kyorin Holdings Inc
stock under the Base Case scenario is
2 095.73
JPY.
Compared to the current market price of 1 586 JPY,
Kyorin Holdings Inc
is
Undervalued by 24%.