
Maruichi Steel Tube Ltd
TSE:5463

Intrinsic Value
The intrinsic value of one
Maruichi Steel Tube Ltd
stock under the Base Case scenario is
4 564.25
JPY.
Compared to the current market price of 3 491 JPY,
Maruichi Steel Tube Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Maruichi Steel Tube Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Maruichi Steel Tube Ltd
Balance Sheet Decomposition
Maruichi Steel Tube Ltd
Current Assets | 215.4B |
Cash & Short-Term Investments | 95B |
Receivables | 55.1B |
Other Current Assets | 65.3B |
Non-Current Assets | 220.5B |
Long-Term Investments | 94.5B |
PP&E | 118.1B |
Intangibles | 2.2B |
Other Non-Current Assets | 5.8B |
Free Cash Flow Analysis
Maruichi Steel Tube Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Maruichi Steel Tube Ltd
Revenue
|
266.6B
JPY
|
Cost of Revenue
|
-221.4B
JPY
|
Gross Profit
|
45.2B
JPY
|
Operating Expenses
|
-20.3B
JPY
|
Operating Income
|
24.8B
JPY
|
Other Expenses
|
-7.9B
JPY
|
Net Income
|
17B
JPY
|
Profitability Score
Profitability Due Diligence
Maruichi Steel Tube Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Maruichi Steel Tube Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Maruichi Steel Tube Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Score
Maruichi Steel Tube Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Maruichi Steel Tube Ltd
According to Wall Street analysts, the average 1-year price target for
Maruichi Steel Tube Ltd
is 4 046 JPY
with a low forecast of 3 939 JPY and a high forecast of 4 305 JPY.
Dividends
Current shareholder yield for Maruichi Steel Tube 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
Maruichi Steel Tube Ltd
stock under the Base Case scenario is
4 564.25
JPY.
Compared to the current market price of 3 491 JPY,
Maruichi Steel Tube Ltd
is
Undervalued by 24%.