
Totetsu Kogyo Co Ltd
TSE:1835

Intrinsic Value
The intrinsic value of one
Totetsu Kogyo Co Ltd
stock under the Base Case scenario is
3 570.27
JPY.
Compared to the current market price of 3 225 JPY,
Totetsu Kogyo Co Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Totetsu Kogyo Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Totetsu Kogyo Co Ltd
Balance Sheet Decomposition
Totetsu Kogyo Co Ltd
Current Assets | 120.4B |
Cash & Short-Term Investments | 11.4B |
Receivables | 96.7B |
Other Current Assets | 12.3B |
Non-Current Assets | 40.9B |
Long-Term Investments | 14.3B |
PP&E | 22.5B |
Intangibles | 432.4m |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Totetsu Kogyo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Totetsu Kogyo Co Ltd
Revenue
|
152.8B
JPY
|
Cost of Revenue
|
-129.9B
JPY
|
Gross Profit
|
23B
JPY
|
Operating Expenses
|
-8.7B
JPY
|
Operating Income
|
14.2B
JPY
|
Other Expenses
|
-3.9B
JPY
|
Net Income
|
10.3B
JPY
|
Profitability Score
Profitability Due Diligence
Totetsu Kogyo Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Totetsu Kogyo Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Totetsu Kogyo Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Totetsu Kogyo Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Totetsu Kogyo Co Ltd
According to Wall Street analysts, the average 1-year price target for
Totetsu Kogyo Co Ltd
is 3 978 JPY
with a low forecast of 3 737 JPY and a high forecast of 4 252.5 JPY.
Dividends
Current shareholder yield for Totetsu Kogyo 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
Totetsu Kogyo Co Ltd
stock under the Base Case scenario is
3 570.27
JPY.
Compared to the current market price of 3 225 JPY,
Totetsu Kogyo Co Ltd
is
Undervalued by 10%.