
Kyoei Steel Ltd
TSE:5440

Intrinsic Value
The intrinsic value of one
Kyoei Steel Ltd
stock under the Base Case scenario is
2 795.97
JPY.
Compared to the current market price of 2 030 JPY,
Kyoei Steel Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kyoei Steel Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kyoei Steel Ltd
Balance Sheet Decomposition
Kyoei Steel Ltd
Current Assets | 204.8B |
Cash & Short-Term Investments | 47.6B |
Receivables | 82.7B |
Other Current Assets | 74.6B |
Non-Current Assets | 135.4B |
Long-Term Investments | 17.2B |
PP&E | 104.9B |
Intangibles | 3.4B |
Other Non-Current Assets | 9.9B |
Free Cash Flow Analysis
Kyoei Steel Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kyoei Steel Ltd
Revenue
|
323.9B
JPY
|
Cost of Revenue
|
-285B
JPY
|
Gross Profit
|
38.9B
JPY
|
Operating Expenses
|
-22.9B
JPY
|
Operating Income
|
16B
JPY
|
Other Expenses
|
-4.6B
JPY
|
Net Income
|
11.4B
JPY
|
Profitability Score
Profitability Due Diligence
Kyoei Steel Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Kyoei Steel Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kyoei Steel Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Kyoei Steel Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kyoei Steel Ltd
According to Wall Street analysts, the average 1-year price target for
Kyoei Steel Ltd
is 2 257.6 JPY
with a low forecast of 1 959.4 JPY and a high forecast of 2 625 JPY.
Dividends
Current shareholder yield for Kyoei Steel 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
Kyoei Steel Ltd
stock under the Base Case scenario is
2 795.97
JPY.
Compared to the current market price of 2 030 JPY,
Kyoei Steel Ltd
is
Undervalued by 27%.