Matsuda Sangyo Co Ltd
TSE:7456
Intrinsic Value
The intrinsic value of one Matsuda Sangyo Co Ltd stock under the Base Case scenario is 9 204.24 JPY. Compared to the current market price of 3 515 JPY, Matsuda Sangyo Co Ltd is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Matsuda Sangyo Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Matsuda Sangyo Co Ltd
Balance Sheet Decomposition
Matsuda Sangyo Co Ltd
Current Assets | 117.2B |
Cash & Short-Term Investments | 14.2B |
Receivables | 38.8B |
Other Current Assets | 64.2B |
Non-Current Assets | 48.7B |
Long-Term Investments | 7.7B |
PP&E | 35.6B |
Intangibles | 2.2B |
Other Non-Current Assets | 3.1B |
Free Cash Flow Analysis
Matsuda Sangyo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Matsuda Sangyo Co Ltd
Revenue
|
437.8B
JPY
|
Cost of Revenue
|
-402.9B
JPY
|
Gross Profit
|
34.9B
JPY
|
Operating Expenses
|
-21.9B
JPY
|
Operating Income
|
13B
JPY
|
Other Expenses
|
-3B
JPY
|
Net Income
|
10B
JPY
|
Profitability Score
Profitability Due Diligence
Matsuda Sangyo Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Matsuda Sangyo Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Matsuda Sangyo Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Matsuda Sangyo Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Matsuda Sangyo Co Ltd
According to Wall Street analysts, the average 1-year price target for Matsuda Sangyo Co Ltd is 4 131 JPY with a low forecast of 3 636 JPY and a high forecast of 4 725 JPY.
Dividends
Current shareholder yield for Matsuda Sangyo 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 Matsuda Sangyo Co Ltd stock under the Base Case scenario is 9 204.24 JPY.
Compared to the current market price of 3 515 JPY, Matsuda Sangyo Co Ltd is Undervalued by 62%.