Rinnai Corp
TSE:5947

Watchlist Manager
Rinnai Corp Logo
Rinnai Corp
TSE:5947
Watchlist
Price: 3 123 JPY -2.04% Market Closed
Market Cap: 450.8B JPY
Have any thoughts about
Rinnai Corp?
Write Note

Intrinsic Value

The intrinsic value of one Rinnai Corp stock under the Base Case scenario is 3 805.21 JPY. Compared to the current market price of 3 123 JPY, Rinnai Corp is Undervalued by 18%.

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

Intrinsic Value
3 805.21 JPY
Undervaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rinnai 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 Rinnai 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 Rinnai Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Rinnai Corp

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

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

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

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

Show all valuation multiples
for Rinnai Corp.

Provide P/S
for Rinnai Corp.

Provide P/E
for Rinnai Corp.

Provide P/OCF
for Rinnai Corp.

Provide P/FCFE
for Rinnai Corp.

Provide P/B
for Rinnai Corp.

Provide EV/S
for Rinnai Corp.

Provide EV/GP
for Rinnai Corp.

Provide EV/EBITDA
for Rinnai Corp.

Provide EV/EBIT
for Rinnai Corp.

Provide EV/OCF
for Rinnai Corp.

Provide EV/FCFF
for Rinnai Corp.

Provide EV/IC
for Rinnai Corp.

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

What are the Revenue projections
for Rinnai Corp?

How accurate were the past Revenue estimates
for Rinnai Corp?

What are the Net Income projections
for Rinnai Corp?

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

What are the EPS projections
for Rinnai Corp?

How accurate were the past EPS estimates
for Rinnai Corp?

What are the EBIT projections
for Rinnai Corp?

How accurate were the past EBIT estimates
for Rinnai Corp?

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

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

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

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

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

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

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

Show all profitability ratios
for Rinnai Corp.

Provide ROE
for Rinnai Corp.

Provide ROA
for Rinnai Corp.

Provide ROIC
for Rinnai Corp.

Provide ROCE
for Rinnai Corp.

Provide Gross Margin
for Rinnai Corp.

Provide Operating Margin
for Rinnai Corp.

Provide Net Margin
for Rinnai Corp.

Provide FCF Margin
for Rinnai Corp.

Show all solvency ratios
for Rinnai Corp.

Provide D/E Ratio
for Rinnai Corp.

Provide D/A Ratio
for Rinnai Corp.

Provide Interest Coverage Ratio
for Rinnai Corp.

Provide Altman Z-Score Ratio
for Rinnai Corp.

Provide Quick Ratio
for Rinnai Corp.

Provide Current Ratio
for Rinnai Corp.

Provide Cash Ratio
for Rinnai Corp.

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

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

What is the current Free Cash Flow
of Rinnai Corp?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rinnai Corp

Current Assets 330.7B
Cash & Short-Term Investments 148.6B
Receivables 94.2B
Other Current Assets 87.9B
Non-Current Assets 239.5B
Long-Term Investments 40.6B
PP&E 150.5B
Intangibles 4.3B
Other Non-Current Assets 44.1B
Current Liabilities 99.2B
Accounts Payable 43.8B
Accrued Liabilities 3.2B
Other Current Liabilities 52.3B
Non-Current Liabilities 80.3B
Other Non-Current Liabilities 80.3B
Efficiency

Earnings Waterfall
Rinnai Corp

Revenue
438.5B JPY
Cost of Revenue
-294B JPY
Gross Profit
144.5B JPY
Operating Expenses
-99.9B JPY
Operating Income
44.6B JPY
Other Expenses
-14.4B JPY
Net Income
30.2B JPY

Free Cash Flow Analysis
Rinnai Corp

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

Profitability Score
Profitability Due Diligence

Rinnai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
50/100
Profitability
Score

Rinnai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rinnai Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
High Altman Z-Score
84/100
Solvency
Score

Rinnai Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rinnai Corp

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

According to Wall Street analysts, the average 1-year price target for Rinnai Corp is 4 196.57 JPY with a low forecast of 3 595.6 JPY and a high forecast of 4 987.5 JPY.

Lowest
Price Target
3 595.6 JPY
15% Upside
Average
Price Target
4 196.57 JPY
34% Upside
Highest
Price Target
4 987.5 JPY
60% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Rinnai 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 Rinnai 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

Profile

Rinnai Corp Logo
Rinnai Corp

Country

Japan

Industry

Consumer products

Market Cap

443.3B JPY

Dividend Yield

2.24%

Description

Rinnai Corp. engages in the development, manufacture, and sales of comprehensive heating products. The company is headquartered in Nagoya, Aichi-Ken and currently employs 10,386 full-time employees. The products and components are manufactured by the company and affiliated companies. In the domestic market, the Company sells directly to customers such as city gas companies, propane fuel sales companies, housing equipment manufacturers, house manufacturers, pipe building material sales companies. The firm manufactures and sells at overseas subsidiaries and affiliates. The firm operates in six businesses, including Japan, the United States, Australia, China, Korea, and Indonesia.

Contact

AICHI-KEN
Nagoya
2-26, Fukuzumi-cho, Nakagawa-ku
+81523618211.0
www.rinnai.co.jp

IPO

1979-11-01

Employees

10 386

Officers

President, Executive President & Representative Director
Mr. Hiroyasu Naito
Senior Managing Exec Offi, Chief of Marke & Sales Headq & Director
Mr. Hideyuki Shiraki
Executive VP, President's Assistant & Representative Director
Mr. Tsunenori Narita
Managing Executive Officer & Chief of Corporate Planning Headquarters
Mr. Takuya Ogawa
Managing Executive Officer & Chief of Quality Assurance Headquarters
Chuji Nakashima
Managing Executive Officer & Chief of Production Headquarters
Hirohisa Ooi
Show More
Senior Managing Executive Officer, Chief of Produ Engi Headq & Director
Mr. Kazuto Inoue
Managing Exe. Officer & Chief of Research & Development Headquarters
Yoshihiko Takasu
Senior Executive Officer, Chief of Overseas Busin Headq and GM of Grou 2 Sales Mang Divi
Hayao Nishizawa
General Manager of Hokkaido Branch, Marketing & Sales Headquarters
Junya Toyama
Show Less

See Also

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

The intrinsic value of one Rinnai Corp stock under the Base Case scenario is 3 805.21 JPY.

Is Rinnai Corp stock undervalued or overvalued?

Compared to the current market price of 3 123 JPY, Rinnai Corp is Undervalued by 18%.

Back to Top