
Sawai Group Holdings Co Ltd
TSE:4887

Intrinsic Value
The intrinsic value of one
Sawai Group Holdings Co Ltd
stock under the Base Case scenario is
3 023.79
JPY.
Compared to the current market price of 1 981.5 JPY,
Sawai Group Holdings Co Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sawai Group Holdings Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sawai Group Holdings Co Ltd
Balance Sheet Decomposition
Sawai Group Holdings Co Ltd
Current Assets | 211.8B |
Cash & Short-Term Investments | 37.9B |
Receivables | 60.6B |
Other Current Assets | 113.3B |
Non-Current Assets | 148.2B |
Long-Term Investments | 4.1B |
PP&E | 110.4B |
Intangibles | 23.3B |
Other Non-Current Assets | 10.5B |
Free Cash Flow Analysis
Sawai Group Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Sawai Group Holdings Co Ltd
Revenue
|
184B
JPY
|
Cost of Revenue
|
-126.3B
JPY
|
Gross Profit
|
57.7B
JPY
|
Operating Expenses
|
-34.8B
JPY
|
Operating Income
|
22.8B
JPY
|
Other Expenses
|
2.8B
JPY
|
Net Income
|
25.7B
JPY
|
Profitability Score
Profitability Due Diligence
Sawai Group Holdings Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Sawai Group Holdings Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sawai Group Holdings Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Sawai Group Holdings Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sawai Group Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for
Sawai Group Holdings Co Ltd
is 2 590.8 JPY
with a low forecast of 1 818 JPY and a high forecast of 3 675 JPY.
Dividends
Current shareholder yield for Sawai Group 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
Sawai Group Holdings Co Ltd
stock under the Base Case scenario is
3 023.79
JPY.
Compared to the current market price of 1 981.5 JPY,
Sawai Group Holdings Co Ltd
is
Undervalued by 34%.