
Koito Manufacturing Co Ltd
TSE:7276

Intrinsic Value
The intrinsic value of one
Koito Manufacturing Co Ltd
stock under the Base Case scenario is
2 332.66
JPY.
Compared to the current market price of 1 600 JPY,
Koito Manufacturing Co Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Koito Manufacturing Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Koito Manufacturing Co Ltd
Balance Sheet Decomposition
Koito Manufacturing Co Ltd
Current Assets | 547.9B |
Cash & Short-Term Investments | 284.2B |
Receivables | 130.3B |
Other Current Assets | 133.3B |
Non-Current Assets | 360.9B |
Long-Term Investments | 126.6B |
PP&E | 213.3B |
Intangibles | 2.8B |
Other Non-Current Assets | 18.2B |
Free Cash Flow Analysis
Koito Manufacturing Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Koito Manufacturing Co Ltd
Revenue
|
910.5B
JPY
|
Cost of Revenue
|
-822.2B
JPY
|
Gross Profit
|
88.4B
JPY
|
Operating Expenses
|
-50.8B
JPY
|
Operating Income
|
37.6B
JPY
|
Other Expenses
|
-4.2B
JPY
|
Net Income
|
33.4B
JPY
|
Profitability Score
Profitability Due Diligence
Koito Manufacturing Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Koito Manufacturing Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Koito Manufacturing Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Koito Manufacturing Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Koito Manufacturing Co Ltd
According to Wall Street analysts, the average 1-year price target for
Koito Manufacturing Co Ltd
is 2 148.8 JPY
with a low forecast of 1 616 JPY and a high forecast of 2 940 JPY.
Dividends
Current shareholder yield for Koito Manufacturing 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
Koito Manufacturing Co Ltd
stock under the Base Case scenario is
2 332.66
JPY.
Compared to the current market price of 1 600 JPY,
Koito Manufacturing Co Ltd
is
Undervalued by 31%.