Aisin Corp
F:AKN

Watchlist Manager
Aisin Corp Logo
Aisin Corp
F:AKN
Watchlist
Price: 15.9 EUR -2.45% Market Closed
Market Cap: 4.3B EUR

Intrinsic Value

The intrinsic value of one AKN stock under the Base Case scenario is 31.42 EUR. Compared to the current market price of 15.9 EUR, Aisin Corp is Undervalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AKN Intrinsic Value
31.42 EUR
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Aisin Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about AKN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AKN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Aisin Corp.

Explain Valuation
Compare AKN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Aisin Corp?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aisin Corp

Current Assets 1.8T
Cash & Short-Term Investments 489.9B
Receivables 700.2B
Other Current Assets 629.1B
Non-Current Assets 2.5T
Long-Term Investments 815.9B
PP&E 1.5T
Intangibles 56.7B
Other Non-Current Assets 126.4B
Current Liabilities 1.1T
Accounts Payable 829.6B
Other Current Liabilities 238.1B
Non-Current Liabilities 1.2T
Long-Term Debt 613.3B
Other Non-Current Liabilities 573.6B
Efficiency

Free Cash Flow Analysis
Aisin Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Aisin Corp

Revenue
5T JPY
Cost of Revenue
-4.4T JPY
Gross Profit
602.3B JPY
Operating Expenses
-359.5B JPY
Operating Income
242.8B JPY
Other Expenses
-73.5B JPY
Net Income
169.3B JPY
Fundamental Scores

AKN Profitability Score
Profitability Due Diligence

Aisin Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Operating Margin is Increasing
Gross Margin is Increasing
46/100
Profitability
Score

Aisin Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

AKN Solvency Score
Solvency Due Diligence

Aisin Corp's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
70/100
Solvency
Score

Aisin Corp's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AKN Price Targets Summary
Aisin Corp

Wall Street analysts forecast AKN stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AKN is 14.88 EUR with a low forecast of 12.22 EUR and a high forecast of 18.48 EUR.

Lowest
Price Target
12.22 EUR
23% Downside
Average
Price Target
14.88 EUR
6% Downside
Highest
Price Target
18.48 EUR
16% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Aisin Corp 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AKN stock?

The intrinsic value of one AKN stock under the Base Case scenario is 31.42 EUR.

Is AKN stock undervalued or overvalued?

Compared to the current market price of 15.9 EUR, Aisin Corp is Undervalued by 49%.

Back to Top