
Kokuyo Co Ltd
TSE:7984

Intrinsic Value
The intrinsic value of one
Kokuyo Co Ltd
stock under the Base Case scenario is
4 247.98
JPY.
Compared to the current market price of 2 841 JPY,
Kokuyo Co Ltd
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kokuyo Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kokuyo Co Ltd
Balance Sheet Decomposition
Kokuyo Co Ltd
Current Assets | 252.9B |
Cash & Short-Term Investments | 132.3B |
Receivables | 75.4B |
Other Current Assets | 45.2B |
Non-Current Assets | 110.1B |
Long-Term Investments | 22.4B |
PP&E | 63.2B |
Intangibles | 13B |
Other Non-Current Assets | 11.5B |
Free Cash Flow Analysis
Kokuyo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kokuyo Co Ltd
Revenue
|
338.2B
JPY
|
Cost of Revenue
|
-205.3B
JPY
|
Gross Profit
|
132.9B
JPY
|
Operating Expenses
|
-110.9B
JPY
|
Operating Income
|
22B
JPY
|
Other Expenses
|
-241m
JPY
|
Net Income
|
21.8B
JPY
|
Profitability Score
Profitability Due Diligence
Kokuyo Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Kokuyo Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kokuyo Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Kokuyo 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
Kokuyo Co Ltd
According to Wall Street analysts, the average 1-year price target for
Kokuyo Co Ltd
is 3 111 JPY
with a low forecast of 2 727 JPY and a high forecast of 3 360 JPY.
Dividends
Current shareholder yield for Kokuyo 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
Kokuyo Co Ltd
stock under the Base Case scenario is
4 247.98
JPY.
Compared to the current market price of 2 841 JPY,
Kokuyo Co Ltd
is
Undervalued by 33%.