Econach Holdings Co Ltd
TSE:3521
Intrinsic Value
The intrinsic value of one Econach Holdings Co Ltd stock under the Base Case scenario is 176.62 JPY. Compared to the current market price of 151 JPY, Econach Holdings Co Ltd is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Econach Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Econach Holdings Co Ltd
Balance Sheet Decomposition
Econach Holdings Co Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 1.5B |
Receivables | 95m |
Other Current Assets | 9.6m |
Non-Current Assets | 4.5B |
Long-Term Investments | 600k |
PP&E | 4.2B |
Intangibles | 89.2m |
Other Non-Current Assets | 166m |
Free Cash Flow Analysis
Econach Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Econach Holdings Co Ltd
Revenue
|
2B
JPY
|
Cost of Revenue
|
-1.5B
JPY
|
Gross Profit
|
509.2m
JPY
|
Operating Expenses
|
-167.8m
JPY
|
Operating Income
|
341.5m
JPY
|
Other Expenses
|
-149.9m
JPY
|
Net Income
|
191.6m
JPY
|
Profitability Score
Profitability Due Diligence
Econach Holdings Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Econach Holdings Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Econach Holdings Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Econach Holdings Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Econach Holdings Co Ltd
Dividends
Current shareholder yield for Econach Holdings 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 Econach Holdings Co Ltd stock under the Base Case scenario is 176.62 JPY.
Compared to the current market price of 151 JPY, Econach Holdings Co Ltd is Undervalued by 15%.