Mandom Corp
TSE:4917

Watchlist Manager
Mandom Corp Logo
Mandom Corp
TSE:4917
Watchlist
Price: 1 295 JPY 4.18%
Market Cap: 58.5B JPY
Have any thoughts about
Mandom Corp?
Write Note

Intrinsic Value

The intrinsic value of one Mandom Corp stock under the Base Case scenario is 1 755.31 JPY. Compared to the current market price of 1 295 JPY, Mandom Corp is Undervalued by 26%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 755.31 JPY
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mandom Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Mandom Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Mandom Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Mandom Corp
JP
Consumer products
Market Cap
58.5B JPY
IPO
Jan 22, 2002
Employees
2 914
Japan
Market Cap
58.5B JPY
Industry
Consumer products
IPO
Jan 22, 2002

Mandom Corp. engages in the manufacture and sale of cosmetics, fragrance products and quasi-drugs. The company is headquartered in Osaka, Osaka-Fu and currently employs 2,914 full-time employees. The company went IPO on 2002-01-22. The firm operates through three geographic segments including Japan, Indonesia and Other Countries. The firm is mainly engaged in the manufacture and sale of cosmetics, fragrance products and quasi-drugs. In addition, the Company exports cosmetics handled by subsidiaries. Main products of the Company are hair styling, hair coloring, hair care, skin care, body care, foot care, hand care, fragrance and other products. The firm is also engaged in insurance agency business and management business of the Company's headquarters building.

[ Read More ]

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Mandom Corp

Provide an overview of the primary business activities
of Mandom Corp.

What unique competitive advantages
does Mandom Corp hold over its rivals?

What risks and challenges
does Mandom Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mandom Corp.

Provide P/S
for Mandom Corp.

Provide P/E
for Mandom Corp.

Provide P/OCF
for Mandom Corp.

Provide P/FCFE
for Mandom Corp.

Provide P/B
for Mandom Corp.

Provide EV/S
for Mandom Corp.

Provide EV/GP
for Mandom Corp.

Provide EV/EBITDA
for Mandom Corp.

Provide EV/EBIT
for Mandom Corp.

Provide EV/OCF
for Mandom Corp.

Provide EV/FCFF
for Mandom Corp.

Provide EV/IC
for Mandom Corp.

Show me price targets
for Mandom Corp made by professional analysts.

What are the Revenue projections
for Mandom Corp?

How accurate were the past Revenue estimates
for Mandom Corp?

What are the Net Income projections
for Mandom Corp?

How accurate were the past Net Income estimates
for Mandom Corp?

What are the EPS projections
for Mandom Corp?

How accurate were the past EPS estimates
for Mandom Corp?

What are the EBIT projections
for Mandom Corp?

How accurate were the past EBIT estimates
for Mandom Corp?

Compare the revenue forecasts
for Mandom Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mandom Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mandom Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mandom Corp compared to its peers.

Compare the P/E ratios
of Mandom Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Mandom Corp with its peers.

Analyze the financial leverage
of Mandom Corp compared to its main competitors.

Show all profitability ratios
for Mandom Corp.

Provide ROE
for Mandom Corp.

Provide ROA
for Mandom Corp.

Provide ROIC
for Mandom Corp.

Provide ROCE
for Mandom Corp.

Provide Gross Margin
for Mandom Corp.

Provide Operating Margin
for Mandom Corp.

Provide Net Margin
for Mandom Corp.

Provide FCF Margin
for Mandom Corp.

Show all solvency ratios
for Mandom Corp.

Provide D/E Ratio
for Mandom Corp.

Provide D/A Ratio
for Mandom Corp.

Provide Interest Coverage Ratio
for Mandom Corp.

Provide Altman Z-Score Ratio
for Mandom Corp.

Provide Quick Ratio
for Mandom Corp.

Provide Current Ratio
for Mandom Corp.

Provide Cash Ratio
for Mandom Corp.

What is the historical Revenue growth
over the last 5 years for Mandom Corp?

What is the historical Net Income growth
over the last 5 years for Mandom Corp?

What is the current Free Cash Flow
of Mandom Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mandom Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mandom Corp

Current Assets 59.7B
Cash & Short-Term Investments 31.5B
Receivables 11B
Other Current Assets 17.2B
Non-Current Assets 38.1B
Long-Term Investments 7.2B
PP&E 22.7B
Intangibles 5.9B
Other Non-Current Assets 2.3B
Current Liabilities 13.8B
Accounts Payable 3.8B
Accrued Liabilities 934m
Short-Term Debt 96m
Other Current Liabilities 8.9B
Non-Current Liabilities 13.6B
Other Non-Current Liabilities 13.6B
Efficiency

Earnings Waterfall
Mandom Corp

Revenue
75.3B JPY
Cost of Revenue
-43B JPY
Gross Profit
32.2B JPY
Operating Expenses
-30.4B JPY
Operating Income
1.8B JPY
Other Expenses
771m JPY
Net Income
2.6B JPY

Free Cash Flow Analysis
Mandom Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mandom Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
ROE is Increasing
48/100
Profitability
Score

Mandom Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mandom Corp's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Negative Net Debt
Low D/E
90/100
Solvency
Score

Mandom Corp's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mandom Corp

Wall Street analysts forecast Mandom Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Mandom Corp is 1 313.76 JPY with a low forecast of 1 212 JPY and a high forecast of 1 407 JPY.

Lowest
Price Target
1 212 JPY
6% Downside
Average
Price Target
1 313.76 JPY
1% Upside
Highest
Price Target
1 407 JPY
9% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Mandom Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Mandom 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Mandom Corp stock?

The intrinsic value of one Mandom Corp stock under the Base Case scenario is 1 755.31 JPY.

Is Mandom Corp stock undervalued or overvalued?

Compared to the current market price of 1 295 JPY, Mandom Corp is Undervalued by 26%.

Back to Top