Rasa Industries Ltd
TSE:4022

Watchlist Manager
Rasa Industries Ltd Logo
Rasa Industries Ltd
TSE:4022
Watchlist
Price: 6 740 JPY 1.81%
Market Cap: 53.5B JPY

Intrinsic Value

The intrinsic value of one Rasa Industries Ltd stock under the Base Case scenario is 6 068.23 JPY. Compared to the current market price of 6 740 JPY, Rasa Industries Ltd is Overvalued by 10%.

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

Intrinsic Value
6 068.23 JPY
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rasa Industries Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Rasa Industries Ltd?

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 Rasa Industries Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rasa Industries Ltd.

Explain Valuation
Compare Rasa Industries Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Rasa Industries Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rasa Industries Ltd

Current Assets 23.6B
Cash & Short-Term Investments 4.6B
Receivables 11.4B
Other Current Assets 7.6B
Non-Current Assets 23.4B
Long-Term Investments 3.4B
PP&E 18.8B
Intangibles 46m
Other Non-Current Assets 1.1B
Current Liabilities 11.3B
Accounts Payable 3.6B
Accrued Liabilities 473m
Other Current Liabilities 7.2B
Non-Current Liabilities 6.1B
Long-Term Debt 3B
Other Non-Current Liabilities 3.1B
Efficiency

Free Cash Flow Analysis
Rasa Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rasa Industries Ltd

Revenue
46.3B JPY
Cost of Revenue
-35.5B JPY
Gross Profit
10.8B JPY
Operating Expenses
-4.9B JPY
Operating Income
5.8B JPY
Other Expenses
-1.6B JPY
Net Income
4.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rasa Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive ROE
Healthy Gross Margin
Positive 3Y Average ROE
Healthy Operating Margin
50/100
Profitability
Score

Rasa Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rasa Industries Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
High Altman Z-Score
80/100
Solvency
Score

Rasa Industries Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rasa Industries Ltd

Wall Street analysts forecast Rasa Industries Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Rasa Industries Ltd is 5 610 JPY with a low forecast of 5 555 JPY and a high forecast of 5 775 JPY.

Lowest
Price Target
5 555 JPY
18% Downside
Average
Price Target
5 610 JPY
17% Downside
Highest
Price Target
5 775 JPY
14% Downside
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 Rasa Industries 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?

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 Rasa Industries Ltd stock?

The intrinsic value of one Rasa Industries Ltd stock under the Base Case scenario is 6 068.23 JPY.

Is Rasa Industries Ltd stock undervalued or overvalued?

Compared to the current market price of 6 740 JPY, Rasa Industries Ltd is Overvalued by 10%.

Back to Top