
Torishima Pump Mfg Co Ltd
TSE:6363

Intrinsic Value
The intrinsic value of one
Torishima Pump Mfg Co Ltd
stock under the Base Case scenario is
2 724.83
JPY.
Compared to the current market price of 1 875 JPY,
Torishima Pump Mfg Co Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Torishima Pump Mfg Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Torishima Pump Mfg Co Ltd
Balance Sheet Decomposition
Torishima Pump Mfg Co Ltd
Current Assets | 73.4B |
Cash & Short-Term Investments | 15.7B |
Receivables | 31.7B |
Other Current Assets | 25.9B |
Non-Current Assets | 35.2B |
Long-Term Investments | 11.8B |
PP&E | 19.3B |
Intangibles | 1B |
Other Non-Current Assets | 3.2B |
Free Cash Flow Analysis
Torishima Pump Mfg Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Torishima Pump Mfg Co Ltd
Revenue
|
83B
JPY
|
Cost of Revenue
|
-59.7B
JPY
|
Gross Profit
|
23.3B
JPY
|
Operating Expenses
|
-17.8B
JPY
|
Operating Income
|
5.6B
JPY
|
Other Expenses
|
813m
JPY
|
Net Income
|
6.4B
JPY
|
Profitability Score
Profitability Due Diligence
Torishima Pump Mfg Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Torishima Pump Mfg Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Torishima Pump Mfg Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Torishima Pump Mfg Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Torishima Pump Mfg Co Ltd
According to Wall Street analysts, the average 1-year price target for
Torishima Pump Mfg Co Ltd
is 3 260.6 JPY
with a low forecast of 2 413.9 JPY and a high forecast of 3 885 JPY.
Dividends
Current shareholder yield for Torishima Pump Mfg 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
Torishima Pump Mfg Co Ltd
stock under the Base Case scenario is
2 724.83
JPY.
Compared to the current market price of 1 875 JPY,
Torishima Pump Mfg Co Ltd
is
Undervalued by 31%.