
Sanrio Co Ltd
TSE:8136

Intrinsic Value
The intrinsic value of one
Sanrio Co Ltd
stock under the Base Case scenario is
3 943.7
JPY.
Compared to the current market price of 5 684 JPY,
Sanrio Co Ltd
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sanrio Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sanrio Co Ltd
Balance Sheet Decomposition
Sanrio Co Ltd
Current Assets | 138.3B |
Cash & Short-Term Investments | 104B |
Receivables | 23.6B |
Other Current Assets | 10.7B |
Non-Current Assets | 41.9B |
Long-Term Investments | 7.6B |
PP&E | 15.4B |
Intangibles | 3.2B |
Other Non-Current Assets | 15.8B |
Free Cash Flow Analysis
Sanrio Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Sanrio Co Ltd
Revenue
|
132.3B
JPY
|
Cost of Revenue
|
-31.5B
JPY
|
Gross Profit
|
100.9B
JPY
|
Operating Expenses
|
-54.2B
JPY
|
Operating Income
|
46.7B
JPY
|
Other Expenses
|
-11.4B
JPY
|
Net Income
|
35.2B
JPY
|
Profitability Score
Profitability Due Diligence
Sanrio Co Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Score
Sanrio Co Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sanrio Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Sanrio Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sanrio Co Ltd
According to Wall Street analysts, the average 1-year price target for
Sanrio Co Ltd
is 7 440.33 JPY
with a low forecast of 5 959 JPY and a high forecast of 8 400 JPY.
Dividends
Current shareholder yield for Sanrio 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
Sanrio Co Ltd
stock under the Base Case scenario is
3 943.7
JPY.
Compared to the current market price of 5 684 JPY,
Sanrio Co Ltd
is
Overvalued by 31%.