
Osaka Gas Co Ltd
TSE:9532

Intrinsic Value
The intrinsic value of one
Osaka Gas Co Ltd
stock under the Base Case scenario is
2 959.65
JPY.
Compared to the current market price of 3 492 JPY,
Osaka Gas Co Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Osaka Gas Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Osaka Gas Co Ltd
Balance Sheet Decomposition
Osaka Gas Co Ltd
Current Assets | 921.1B |
Cash & Short-Term Investments | 166.2B |
Receivables | 266.7B |
Other Current Assets | 488.1B |
Non-Current Assets | 2.3T |
Long-Term Investments | 573.3B |
PP&E | 1.4T |
Intangibles | 102.9B |
Other Non-Current Assets | 292.9B |
Free Cash Flow Analysis
Osaka Gas Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Osaka Gas Co Ltd
Revenue
|
2T
JPY
|
Cost of Revenue
|
-1.6T
JPY
|
Gross Profit
|
377.2B
JPY
|
Operating Expenses
|
-276.4B
JPY
|
Operating Income
|
100.8B
JPY
|
Other Expenses
|
-3.7B
JPY
|
Net Income
|
97.2B
JPY
|
Profitability Score
Profitability Due Diligence
Osaka Gas Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Osaka Gas Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Osaka Gas Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Osaka Gas Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Osaka Gas Co Ltd
According to Wall Street analysts, the average 1-year price target for
Osaka Gas Co Ltd
is 4 241.99 JPY
with a low forecast of 3 585.5 JPY and a high forecast of 4 935 JPY.
Dividends
Current shareholder yield for Osaka Gas 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
Osaka Gas Co Ltd
stock under the Base Case scenario is
2 959.65
JPY.
Compared to the current market price of 3 492 JPY,
Osaka Gas Co Ltd
is
Overvalued by 15%.