
Workman Co Ltd
TSE:7564

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:

Valuation History
Workman Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Workman Co Ltd
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 |
Free Cash Flow Analysis
Workman Co Ltd
JPY | |
Free Cash Flow | JPY |
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
|
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.

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.

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
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.
Dividends
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?
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%.