
Tokyo Seimitsu Co Ltd
TSE:7729

Intrinsic Value
The intrinsic value of one
Tokyo Seimitsu Co Ltd
stock under the Base Case scenario is
9 569.07
JPY.
Compared to the current market price of 8 579 JPY,
Tokyo Seimitsu Co Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tokyo Seimitsu Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tokyo Seimitsu Co Ltd
Balance Sheet Decomposition
Tokyo Seimitsu Co Ltd
Current Assets | 164.7B |
Cash & Short-Term Investments | 53B |
Receivables | 32.6B |
Other Current Assets | 79.1B |
Non-Current Assets | 65.6B |
PP&E | 51.5B |
Intangibles | 3.7B |
Other Non-Current Assets | 10.4B |
Free Cash Flow Analysis
Tokyo Seimitsu Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Tokyo Seimitsu Co Ltd
Revenue
|
148.9B
JPY
|
Cost of Revenue
|
-87.7B
JPY
|
Gross Profit
|
61.2B
JPY
|
Operating Expenses
|
-31.2B
JPY
|
Operating Income
|
30B
JPY
|
Other Expenses
|
-3.1B
JPY
|
Net Income
|
26.9B
JPY
|
Profitability Score
Profitability Due Diligence
Tokyo Seimitsu Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Tokyo Seimitsu Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokyo Seimitsu Co Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Score
Tokyo Seimitsu Co Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tokyo Seimitsu Co Ltd
According to Wall Street analysts, the average 1-year price target for
Tokyo Seimitsu Co Ltd
is 9 340.29 JPY
with a low forecast of 7 979 JPY and a high forecast of 11 550 JPY.
Dividends
Current shareholder yield for Tokyo Seimitsu 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
Tokyo Seimitsu Co Ltd
stock under the Base Case scenario is
9 569.07
JPY.
Compared to the current market price of 8 579 JPY,
Tokyo Seimitsu Co Ltd
is
Undervalued by 10%.