
Shin-Etsu Polymer Co Ltd
TSE:7970

Intrinsic Value
The intrinsic value of one
Shin-Etsu Polymer Co Ltd
stock under the Base Case scenario is
1 366.33
JPY.
Compared to the current market price of 1 564 JPY,
Shin-Etsu Polymer Co Ltd
is
Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shin-Etsu Polymer Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shin-Etsu Polymer Co Ltd
Balance Sheet Decomposition
Shin-Etsu Polymer Co Ltd
Current Assets | 93.5B |
Cash & Short-Term Investments | 41.1B |
Receivables | 31.9B |
Other Current Assets | 20.5B |
Non-Current Assets | 53.1B |
Long-Term Investments | 1.1B |
PP&E | 49.6B |
Intangibles | 978m |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Shin-Etsu Polymer Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shin-Etsu Polymer Co Ltd
Revenue
|
107.6B
JPY
|
Cost of Revenue
|
-73.9B
JPY
|
Gross Profit
|
33.7B
JPY
|
Operating Expenses
|
-20.7B
JPY
|
Operating Income
|
13B
JPY
|
Other Expenses
|
-3.8B
JPY
|
Net Income
|
9.2B
JPY
|
Profitability Score
Profitability Due Diligence
Shin-Etsu Polymer Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Shin-Etsu Polymer Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shin-Etsu Polymer Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Shin-Etsu Polymer Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shin-Etsu Polymer Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shin-Etsu Polymer Co Ltd
is 1 938 JPY
with a low forecast of 1 919 JPY and a high forecast of 1 995 JPY.
Dividends
Current shareholder yield for Shin-Etsu Polymer 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
Shin-Etsu Polymer Co Ltd
stock under the Base Case scenario is
1 366.33
JPY.
Compared to the current market price of 1 564 JPY,
Shin-Etsu Polymer Co Ltd
is
Overvalued by 13%.