
C.Uyemura & Co Ltd
TSE:4966

Intrinsic Value
The intrinsic value of one
C.Uyemura & Co Ltd
stock under the Base Case scenario is
11 246.22
JPY.
Compared to the current market price of 9 000 JPY,
C.Uyemura & Co Ltd
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
C.Uyemura & Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
C.Uyemura & Co Ltd
Balance Sheet Decomposition
C.Uyemura & Co Ltd
Current Assets | 79.1B |
Cash & Short-Term Investments | 43.7B |
Receivables | 24.6B |
Other Current Assets | 10.8B |
Non-Current Assets | 42.9B |
Long-Term Investments | 16.9B |
PP&E | 23.8B |
Intangibles | 272.4m |
Other Non-Current Assets | 1.9B |
Free Cash Flow Analysis
C.Uyemura & Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
C.Uyemura & Co Ltd
Revenue
|
85.7B
JPY
|
Cost of Revenue
|
-52.6B
JPY
|
Gross Profit
|
33.1B
JPY
|
Operating Expenses
|
-13.6B
JPY
|
Operating Income
|
19.5B
JPY
|
Other Expenses
|
-4.9B
JPY
|
Net Income
|
14.6B
JPY
|
Profitability Score
Profitability Due Diligence
C.Uyemura & Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
C.Uyemura & Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
C.Uyemura & Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
C.Uyemura & 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
C.Uyemura & Co Ltd
According to Wall Street analysts, the average 1-year price target for
C.Uyemura & Co Ltd
is 14 790 JPY
with a low forecast of 13 332 JPY and a high forecast of 16 590 JPY.
Dividends
Current shareholder yield for C.Uyemura & 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
C.Uyemura & Co Ltd
stock under the Base Case scenario is
11 246.22
JPY.
Compared to the current market price of 9 000 JPY,
C.Uyemura & Co Ltd
is
Undervalued by 20%.