Ishii Iron Works Co Ltd
TSE:6362
Intrinsic Value
The intrinsic value of one Ishii Iron Works Co Ltd stock under the Base Case scenario is 36.03 JPY. Compared to the current market price of 101.26 JPY, Ishii Iron Works Co Ltd is Overvalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ishii Iron Works Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Ishii Iron Works Co Ltd
Balance Sheet Decomposition
Ishii Iron Works Co Ltd
Current Assets | 7.1B |
Cash & Short-Term Investments | 1.4B |
Receivables | 4.3B |
Other Current Assets | 1.4B |
Non-Current Assets | 12.9B |
Long-Term Investments | 2.2B |
PP&E | 9.6B |
Intangibles | 13.2m |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Ishii Iron Works Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Ishii Iron Works Co Ltd
Revenue
|
10.8B
JPY
|
Cost of Revenue
|
-7.8B
JPY
|
Gross Profit
|
3B
JPY
|
Operating Expenses
|
-1.6B
JPY
|
Operating Income
|
1.4B
JPY
|
Other Expenses
|
-611m
JPY
|
Net Income
|
836.6m
JPY
|
Profitability Score
Profitability Due Diligence
Ishii Iron Works Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Ishii Iron Works Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ishii Iron Works Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Ishii Iron Works Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Ishii Iron Works Co Ltd
Dividends
Current shareholder yield for Ishii Iron Works 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 Ishii Iron Works Co Ltd stock under the Base Case scenario is 36.03 JPY.
Compared to the current market price of 101.26 JPY, Ishii Iron Works Co Ltd is Overvalued by 64%.