
Obic Co Ltd
TSE:4684

Intrinsic Value
The intrinsic value of one
Obic Co Ltd
stock under the Base Case scenario is
2 770.23
JPY.
Compared to the current market price of 5 256 JPY,
Obic Co Ltd
is
Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Obic Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Obic Co Ltd
Balance Sheet Decomposition
Obic Co Ltd
Current Assets | 219.6B |
Cash & Short-Term Investments | 200.1B |
Receivables | 17.9B |
Other Current Assets | 1.7B |
Non-Current Assets | 280.8B |
Long-Term Investments | 222B |
PP&E | 56.1B |
Intangibles | 85m |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Obic Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Obic Co Ltd
Revenue
|
121.2B
JPY
|
Cost of Revenue
|
-26.9B
JPY
|
Gross Profit
|
94.4B
JPY
|
Operating Expenses
|
-16B
JPY
|
Operating Income
|
78.4B
JPY
|
Other Expenses
|
-13.8B
JPY
|
Net Income
|
64.6B
JPY
|
Profitability Score
Profitability Due Diligence
Obic Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Obic Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Obic Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Obic Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Obic Co Ltd
According to Wall Street analysts, the average 1-year price target for
Obic Co Ltd
is 5 259.8 JPY
with a low forecast of 4 747 JPY and a high forecast of 6 090 JPY.
Dividends
Current shareholder yield for Obic 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
Obic Co Ltd
stock under the Base Case scenario is
2 770.23
JPY.
Compared to the current market price of 5 256 JPY,
Obic Co Ltd
is
Overvalued by 47%.