
Shizuoka Gas Co Ltd
TSE:9543

Intrinsic Value
The intrinsic value of one
Shizuoka Gas Co Ltd
stock under the Base Case scenario is
2 562.14
JPY.
Compared to the current market price of 1 152 JPY,
Shizuoka Gas Co Ltd
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shizuoka Gas Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shizuoka Gas Co Ltd
Balance Sheet Decomposition
Shizuoka Gas Co Ltd
Current Assets | 77.5B |
Cash & Short-Term Investments | 36.3B |
Receivables | 23.9B |
Other Current Assets | 17.4B |
Non-Current Assets | 92.7B |
Long-Term Investments | 21.5B |
PP&E | 58.1B |
Intangibles | 4.1B |
Other Non-Current Assets | 9B |
Free Cash Flow Analysis
Shizuoka Gas Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shizuoka Gas Co Ltd
Revenue
|
202.2B
JPY
|
Cost of Revenue
|
-162.5B
JPY
|
Gross Profit
|
39.7B
JPY
|
Operating Expenses
|
-29.4B
JPY
|
Operating Income
|
10.3B
JPY
|
Other Expenses
|
-1.5B
JPY
|
Net Income
|
8.8B
JPY
|
Profitability Score
Profitability Due Diligence
Shizuoka Gas Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Shizuoka Gas Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shizuoka Gas Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Shizuoka Gas Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shizuoka Gas Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shizuoka Gas Co Ltd
is 877.2 JPY
with a low forecast of 868.6 JPY and a high forecast of 903 JPY.
Dividends
Current shareholder yield for Shizuoka 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
Shizuoka Gas Co Ltd
stock under the Base Case scenario is
2 562.14
JPY.
Compared to the current market price of 1 152 JPY,
Shizuoka Gas Co Ltd
is
Undervalued by 55%.