Nishimatsuya Chain Co Ltd
TSE:7545
Intrinsic Value
The intrinsic value of one Nishimatsuya Chain Co Ltd stock under the Base Case scenario is 2 604.05 JPY. Compared to the current market price of 2 171 JPY, Nishimatsuya Chain Co Ltd is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nishimatsuya Chain Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nishimatsuya Chain Co Ltd
Balance Sheet Decomposition
Nishimatsuya Chain Co Ltd
Current Assets | 111B |
Cash & Short-Term Investments | 66.7B |
Receivables | 6.4B |
Other Current Assets | 37.8B |
Non-Current Assets | 38B |
Long-Term Investments | 11.2B |
PP&E | 17.4B |
Intangibles | 1B |
Other Non-Current Assets | 8.4B |
Free Cash Flow Analysis
Nishimatsuya Chain Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nishimatsuya Chain Co Ltd
Revenue
|
186B
JPY
|
Cost of Revenue
|
-121.9B
JPY
|
Gross Profit
|
64B
JPY
|
Operating Expenses
|
-51.9B
JPY
|
Operating Income
|
12.2B
JPY
|
Other Expenses
|
-4B
JPY
|
Net Income
|
8.2B
JPY
|
Profitability Score
Profitability Due Diligence
Nishimatsuya Chain Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Nishimatsuya Chain Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nishimatsuya Chain Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Nishimatsuya Chain Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nishimatsuya Chain Co Ltd
According to Wall Street analysts, the average 1-year price target for Nishimatsuya Chain Co Ltd is 2 618 JPY with a low forecast of 2 424 JPY and a high forecast of 2 940 JPY.
Dividends
Current shareholder yield for Nishimatsuya Chain 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 Nishimatsuya Chain Co Ltd stock under the Base Case scenario is 2 604.05 JPY.
Compared to the current market price of 2 171 JPY, Nishimatsuya Chain Co Ltd is Undervalued by 17%.