Nippon Kanzai Holdings Co Ltd
TSE:9347
Intrinsic Value
The intrinsic value of one Nippon Kanzai Holdings Co Ltd stock under the Base Case scenario is 2 761.44 JPY. Compared to the current market price of 2 720 JPY, Nippon Kanzai Holdings Co Ltd is Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nippon Kanzai Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nippon Kanzai Holdings Co Ltd
Balance Sheet Decomposition
Nippon Kanzai Holdings Co Ltd
Current Assets | 56.8B |
Cash & Short-Term Investments | 32.5B |
Receivables | 17.8B |
Other Current Assets | 6.5B |
Non-Current Assets | 33.8B |
Long-Term Investments | 12.9B |
PP&E | 7.5B |
Intangibles | 8B |
Other Non-Current Assets | 5.4B |
Free Cash Flow Analysis
Nippon Kanzai Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nippon Kanzai Holdings Co Ltd
Revenue
|
134.5B
JPY
|
Cost of Revenue
|
-99.3B
JPY
|
Gross Profit
|
35.2B
JPY
|
Operating Expenses
|
-27.2B
JPY
|
Operating Income
|
8B
JPY
|
Other Expenses
|
-4.1B
JPY
|
Net Income
|
4B
JPY
|
Profitability Score
Profitability Due Diligence
Nippon Kanzai Holdings Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Nippon Kanzai Holdings Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nippon Kanzai Holdings Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Score
Nippon Kanzai Holdings Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nippon Kanzai Holdings Co Ltd
Dividends
Current shareholder yield for Nippon Kanzai Holdings 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 Nippon Kanzai Holdings Co Ltd stock under the Base Case scenario is 2 761.44 JPY.
Compared to the current market price of 2 720 JPY, Nippon Kanzai Holdings Co Ltd is Undervalued by 2%.