Workman Co Ltd
TSE:7564

Watchlist Manager
Workman Co Ltd Logo
Workman Co Ltd
TSE:7564
Watchlist
Price: 4 185 JPY 0.48% Market Closed
Market Cap: 342.5B JPY

Intrinsic Value

The intrinsic value of one Workman Co Ltd stock under the Base Case scenario is 3 749.46 JPY. Compared to the current market price of 4 185 JPY, Workman Co Ltd is Overvalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 749.46 JPY
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Workman Co Ltd

Workman Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Workman Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Workman Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Workman Co Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Workman Co Ltd

Current Assets 120.9B
Cash & Short-Term Investments 88.7B
Receivables 12.5B
Other Current Assets 19.7B
Non-Current Assets 38.7B
PP&E 31.7B
Intangibles 887m
Other Non-Current Assets 6.1B
Efficiency

Free Cash Flow Analysis
Workman Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Workman Co Ltd

Revenue
134.1B JPY
Cost of Revenue
-84.9B JPY
Gross Profit
49.2B JPY
Operating Expenses
-26B JPY
Operating Income
23.1B JPY
Other Expenses
-7.2B JPY
Net Income
15.9B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Workman Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
59/100
Profitability
Score

Workman Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Workman Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Workman Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Workman Co Ltd

Wall Street analysts forecast Workman Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Workman Co Ltd is 4 268.7 JPY with a low forecast of 3 939 JPY and a high forecast of 5 040 JPY.

Lowest
Price Target
3 939 JPY
6% Downside
Average
Price Target
4 268.7 JPY
2% Upside
Highest
Price Target
5 040 JPY
20% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Workman 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Workman Co Ltd stock?

The intrinsic value of one Workman Co Ltd stock under the Base Case scenario is 3 749.46 JPY.

Is Workman Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 185 JPY, Workman Co Ltd is Overvalued by 10%.

Back to Top