
Maruwa Co Ltd
TSE:5344

Intrinsic Value
The intrinsic value of one
Maruwa Co Ltd
stock under the Base Case scenario is
30 754.98
JPY.
Compared to the current market price of 30 320 JPY,
Maruwa Co Ltd
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Maruwa Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Maruwa Co Ltd
Balance Sheet Decomposition
Maruwa Co Ltd
Current Assets | 96.4B |
Cash & Short-Term Investments | 65.9B |
Receivables | 16.9B |
Other Current Assets | 13.5B |
Non-Current Assets | 40.2B |
PP&E | 37.9B |
Intangibles | 402m |
Other Non-Current Assets | 1.9B |
Free Cash Flow Analysis
Maruwa Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Maruwa Co Ltd
Revenue
|
69.7B
JPY
|
Cost of Revenue
|
-32.4B
JPY
|
Gross Profit
|
37.3B
JPY
|
Operating Expenses
|
-12.1B
JPY
|
Operating Income
|
25.1B
JPY
|
Other Expenses
|
-6.6B
JPY
|
Net Income
|
18.6B
JPY
|
Profitability Score
Profitability Due Diligence
Maruwa Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Maruwa Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Maruwa Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Maruwa Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Maruwa Co Ltd
According to Wall Street analysts, the average 1-year price target for
Maruwa Co Ltd
is 53 040 JPY
with a low forecast of 44 440 JPY and a high forecast of 60 900 JPY.
Dividends
Current shareholder yield for Maruwa 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
Maruwa Co Ltd
stock under the Base Case scenario is
30 754.98
JPY.
Compared to the current market price of 30 320 JPY,
Maruwa Co Ltd
is
Undervalued by 1%.