Shimamura Co Ltd
TSE:8227
Intrinsic Value
The intrinsic value of one Shimamura Co Ltd stock under the Base Case scenario is 9 230.5 JPY. Compared to the current market price of 8 420 JPY, Shimamura Co Ltd is Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shimamura Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shimamura Co Ltd
Balance Sheet Decomposition
Shimamura Co Ltd
Current Assets | 380.1B |
Cash & Short-Term Investments | 275.8B |
Receivables | 24.9B |
Other Current Assets | 79.4B |
Non-Current Assets | 196.5B |
PP&E | 143B |
Intangibles | 1B |
Other Non-Current Assets | 52.4B |
Free Cash Flow Analysis
Shimamura Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shimamura Co Ltd
Revenue
|
654.6B
JPY
|
Cost of Revenue
|
-427.9B
JPY
|
Gross Profit
|
226.8B
JPY
|
Operating Expenses
|
-170.5B
JPY
|
Operating Income
|
56.2B
JPY
|
Other Expenses
|
-15.6B
JPY
|
Net Income
|
40.7B
JPY
|
Profitability Score
Profitability Due Diligence
Shimamura Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Shimamura Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shimamura Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Shimamura Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shimamura Co Ltd
According to Wall Street analysts, the average 1-year price target for Shimamura Co Ltd is 9 018.5 JPY with a low forecast of 7 676 JPY and a high forecast of 10 605 JPY.
Dividends
Current shareholder yield for Shimamura 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 Shimamura Co Ltd stock under the Base Case scenario is 9 230.5 JPY.
Compared to the current market price of 8 420 JPY, Shimamura Co Ltd is Undervalued by 9%.