First Time Loading...
O

Obayashi Corp
TSE:1802

Watchlist Manager
Obayashi Corp
TSE:1802
Watchlist
Price: 1 696 JPY 0.65% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Obayashi Corp. engages in the construction and real estate business. [ Read More ]

The intrinsic value of one Obayashi Corp stock under the Base Case scenario is 1 241.44 JPY. Compared to the current market price of 1 696 JPY, Obayashi Corp is Overvalued by 27%.

Key Points:
Intrinsic Value
Base Case
1 241.44 JPY
Overvaluation 27%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation Backtest
Obayashi Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Obayashi Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Obayashi Corp

Provide an overview of the primary business activities
of Obayashi Corp.

What unique competitive advantages
does Obayashi Corp hold over its rivals?

What risks and challenges
does Obayashi Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Obayashi Corp.

Provide P/S
for Obayashi Corp.

Provide P/E
for Obayashi Corp.

Provide P/OCF
for Obayashi Corp.

Provide P/FCFE
for Obayashi Corp.

Provide P/B
for Obayashi Corp.

Provide EV/S
for Obayashi Corp.

Provide EV/GP
for Obayashi Corp.

Provide EV/EBITDA
for Obayashi Corp.

Provide EV/EBIT
for Obayashi Corp.

Provide EV/OCF
for Obayashi Corp.

Provide EV/FCFF
for Obayashi Corp.

Provide EV/IC
for Obayashi Corp.

Show me price targets
for Obayashi Corp made by professional analysts.

What are the Revenue projections
for Obayashi Corp?

How accurate were the past Revenue estimates
for Obayashi Corp?

What are the Net Income projections
for Obayashi Corp?

How accurate were the past Net Income estimates
for Obayashi Corp?

What are the EPS projections
for Obayashi Corp?

How accurate were the past EPS estimates
for Obayashi Corp?

What are the EBIT projections
for Obayashi Corp?

How accurate were the past EBIT estimates
for Obayashi Corp?

Compare the revenue forecasts
for Obayashi Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Obayashi Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Obayashi Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Obayashi Corp compared to its peers.

Compare the P/E ratios
of Obayashi Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Obayashi Corp with its peers.

Analyze the financial leverage
of Obayashi Corp compared to its main competitors.

Show all profitability ratios
for Obayashi Corp.

Provide ROE
for Obayashi Corp.

Provide ROA
for Obayashi Corp.

Provide ROIC
for Obayashi Corp.

Provide ROCE
for Obayashi Corp.

Provide Gross Margin
for Obayashi Corp.

Provide Operating Margin
for Obayashi Corp.

Provide Net Margin
for Obayashi Corp.

Provide FCF Margin
for Obayashi Corp.

Show all solvency ratios
for Obayashi Corp.

Provide D/E Ratio
for Obayashi Corp.

Provide D/A Ratio
for Obayashi Corp.

Provide Interest Coverage Ratio
for Obayashi Corp.

Provide Altman Z-Score Ratio
for Obayashi Corp.

Provide Quick Ratio
for Obayashi Corp.

Provide Current Ratio
for Obayashi Corp.

Provide Cash Ratio
for Obayashi Corp.

What is the historical Revenue growth
over the last 5 years for Obayashi Corp?

What is the historical Net Income growth
over the last 5 years for Obayashi Corp?

What is the current Free Cash Flow
of Obayashi Corp?

Financials

Balance Sheet Decomposition
Obayashi Corp

Current Assets 1.7T
Cash & Short-Term Investments 258.1B
Receivables 1.2T
Other Current Assets 238.8B
Non-Current Assets 1.2T
Long-Term Investments 354.6B
PP&E 718.6B
Intangibles 36.1B
Other Non-Current Assets 125.3B
Current Liabilities 1.5T
Accounts Payable 818.2B
Short-Term Debt 50B
Other Current Liabilities 597.1B
Non-Current Liabilities 414B
Long-Term Debt 250.4B
Other Non-Current Liabilities 163.6B
Efficiency

Earnings Waterfall
Obayashi Corp

Revenue
2.2T JPY
Cost of Revenue
-2T JPY
Gross Profit
217.4B JPY
Operating Expenses
-138.1B JPY
Operating Income
79.3B JPY
Other Expenses
-10.7B JPY
Net Income
68.6B JPY

Free Cash Flow Analysis
Obayashi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Revenue Growth Forecast
Negative Free Cash Flow
46/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Obayashi Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Positive Net Debt
65/100
Solvency
Score

Obayashi Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Obayashi Corp

Wall Street analysts forecast Obayashi Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Obayashi Corp is 1 791.38 JPY with a low forecast of 1 131.2 JPY and a high forecast of 2 310 JPY.

Lowest
Price Target
1 131.2 JPY
33% Downside
Average
Price Target
1 791.38 JPY
6% Upside
Highest
Price Target
2 310 JPY
36% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Obayashi Corp

1M 1M
-8%
6M 6M
+34%
1Y 1Y
+65%
3Y 3Y
+76%
5Y 5Y
+82%
10Y 10Y
+238%
Annual Price Range
1 696
52w Low
1 026
52w High
1 911.5
Price Metrics
Average Annual Return 2.18%
Standard Deviation of Annual Returns 18.21%
Max Drawdown -38%
Shares Statistics
Market Capitalization 1.2T JPY
Shares Outstanding 717 000 678
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Obayashi Corp

Country

Japan

Industry

Construction

Market Cap

1.2T JPY

Dividend Yield

6.05%

Description

Obayashi Corp. engages in the construction and real estate business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 15,267 full-time employees. The firm has five business segments. The Domestic Construction segment is engaged in the construction work, interior work and equipment work in Japan, the sale and leasing of construction materials, and the building management business. The Overseas Construction segment is engaged in the construction work and related business in North America and Southeast Asia. The Domestic Civil Engineering segment and the Oversea Civil Engineering segment are engaged in the civil engineering work and related business in Japan, North America and Southeast Asia. The Real Estate segment is engaged in the sale and rental of real estate, and the development of land. The firm is also engaged in the private finance initiative (PFI) business, renewable energy business, information and communication technology (ICT) related business, financial business, and the golf courses operation business.

Contact

TOKYO-TO
Minato-ku
Tower B, Shinagawa Intercity, 2-15-2, Konan
+81357691111.0
https://www.obayashi.co.jp/

IPO

1960-11-01

Employees

15 267

Officers

CEO, President & Representative Director
Mr. Kenji Hasuwa
Senior Managing Executive Officer & Head of Technology Division
Naoki Kajita
Executive VP, Head of Marketing Division & Tokyo Main Office
Mr. Atsushi Sasagawa
Executive VP & GM of Osaka Main Office
Isamu Kakeno
Senior Managing Executive Officer & GM of Overseas Business Division
Yoshiharu Nakamura
Executive VP, Head of Osaka Main Office & Yumeshima Development Division and Director
Mr. Toshihiko Murata
Show More
Managing Executive Officer & GM of Civil Engineering Construction Division-Tokyo Main Office
Shuji Kurokawa
Director, Senior Managing Executive Officer & Deputy GM of Development Promotion Division
Jun Sasakawa
Managing Executive Officer & Head of Nagoya Branch Office
Yuichi Yamamoto
Executive VP, Head of Safety Division & Director
Akinobu Nohira
Show Less

See Also

Discover More
What is the Intrinsic Value of one Obayashi Corp stock?

The intrinsic value of one Obayashi Corp stock under the Base Case scenario is 1 241.44 JPY.

Is Obayashi Corp stock undervalued or overvalued?

Compared to the current market price of 1 696 JPY, Obayashi Corp is Overvalued by 27%.