First Time Loading...

Shiseido Co Ltd
TSE:4911

Watchlist Manager
Shiseido Co Ltd Logo
Shiseido Co Ltd
TSE:4911
Watchlist
Price: 4 267 JPY 0.59%
Updated: Apr 24, 2024

Intrinsic Value

Shiseido Co., Ltd. engages in the production and sale of cosmetics for men and women. [ Read More ]

The intrinsic value of one Shiseido Co Ltd stock under the Base Case scenario is 4 667.93 JPY. Compared to the current market price of 4 267 JPY, Shiseido Co Ltd is Undervalued by 9%.

Key Points:
Intrinsic Value
Base Case
4 667.93 JPY
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Shiseido Co Ltd

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

Run backtest to discover the historical profit from buying and selling Shiseido Co Ltd 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
Shiseido Co Ltd

Provide an overview of the primary business activities
of Shiseido Co Ltd.

What unique competitive advantages
does Shiseido Co Ltd hold over its rivals?

What risks and challenges
does Shiseido Co Ltd face in the near future?

Summarize the latest earnings call
of Shiseido Co Ltd.

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

Show all valuation multiples
for Shiseido Co Ltd.

Provide P/S
for Shiseido Co Ltd.

Provide P/E
for Shiseido Co Ltd.

Provide P/OCF
for Shiseido Co Ltd.

Provide P/FCFE
for Shiseido Co Ltd.

Provide P/B
for Shiseido Co Ltd.

Provide EV/S
for Shiseido Co Ltd.

Provide EV/GP
for Shiseido Co Ltd.

Provide EV/EBITDA
for Shiseido Co Ltd.

Provide EV/EBIT
for Shiseido Co Ltd.

Provide EV/OCF
for Shiseido Co Ltd.

Provide EV/FCFF
for Shiseido Co Ltd.

Provide EV/IC
for Shiseido Co Ltd.

Show me price targets
for Shiseido Co Ltd made by professional analysts.

What are the Revenue projections
for Shiseido Co Ltd?

How accurate were the past Revenue estimates
for Shiseido Co Ltd?

What are the Net Income projections
for Shiseido Co Ltd?

How accurate were the past Net Income estimates
for Shiseido Co Ltd?

What are the EPS projections
for Shiseido Co Ltd?

How accurate were the past EPS estimates
for Shiseido Co Ltd?

What are the EBIT projections
for Shiseido Co Ltd?

How accurate were the past EBIT estimates
for Shiseido Co Ltd?

Compare the revenue forecasts
for Shiseido Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Shiseido Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Shiseido Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Shiseido Co Ltd compared to its peers.

Compare the P/E ratios
of Shiseido Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Shiseido Co Ltd with its peers.

Analyze the financial leverage
of Shiseido Co Ltd compared to its main competitors.

Show all profitability ratios
for Shiseido Co Ltd.

Provide ROE
for Shiseido Co Ltd.

Provide ROA
for Shiseido Co Ltd.

Provide ROIC
for Shiseido Co Ltd.

Provide ROCE
for Shiseido Co Ltd.

Provide Gross Margin
for Shiseido Co Ltd.

Provide Operating Margin
for Shiseido Co Ltd.

Provide Net Margin
for Shiseido Co Ltd.

Provide FCF Margin
for Shiseido Co Ltd.

Show all solvency ratios
for Shiseido Co Ltd.

Provide D/E Ratio
for Shiseido Co Ltd.

Provide D/A Ratio
for Shiseido Co Ltd.

Provide Interest Coverage Ratio
for Shiseido Co Ltd.

Provide Altman Z-Score Ratio
for Shiseido Co Ltd.

Provide Quick Ratio
for Shiseido Co Ltd.

Provide Current Ratio
for Shiseido Co Ltd.

Provide Cash Ratio
for Shiseido Co Ltd.

What is the historical Revenue growth
over the last 5 years for Shiseido Co Ltd?

What is the historical Net Income growth
over the last 5 years for Shiseido Co Ltd?

What is the current Free Cash Flow
of Shiseido Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Shiseido Co Ltd.

Financials

Balance Sheet Decomposition
Shiseido Co Ltd

Current Assets 470B
Cash & Short-Term Investments 126.6B
Receivables 149.7B
Other Current Assets 193.7B
Non-Current Assets 785.5B
Long-Term Investments 113.8B
PP&E 402.4B
Intangibles 199.8B
Other Non-Current Assets 69.5B
Current Liabilities 368.3B
Accounts Payable 178.5B
Short-Term Debt 20B
Other Current Liabilities 169.8B
Non-Current Liabilities 268.4B
Long-Term Debt 209.1B
Other Non-Current Liabilities 59.3B
Efficiency

Earnings Waterfall
Shiseido Co Ltd

Revenue
973B JPY
Cost of Revenue
-259.7B JPY
Gross Profit
713.4B JPY
Operating Expenses
-694B JPY
Operating Income
19.3B JPY
Other Expenses
2.4B JPY
Net Income
21.7B JPY

Free Cash Flow Analysis
Shiseido Co Ltd

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

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

Positive Gross Profit
ROE is Increasing
Positive Revenue Growth Forecast
Positive Free Cash Flow
50/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Shiseido Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
54/100
Solvency
Score

Shiseido Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shiseido Co Ltd

Wall Street analysts forecast Shiseido Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Shiseido Co Ltd is 5 008.73 JPY with a low forecast of 3 353.2 JPY and a high forecast of 7 875 JPY.

Lowest
Price Target
3 353.2 JPY
21% Downside
Average
Price Target
5 008.73 JPY
17% Upside
Highest
Price Target
7 875 JPY
85% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Shiseido Co Ltd

1M 1M
+4%
6M 6M
-15%
1Y 1Y
-37%
3Y 3Y
-43%
5Y 5Y
-48%
10Y 10Y
+142%
Annual Price Range
4 267
52w Low
3 791
52w High
7 112
Price Metrics
Average Annual Return -6.13%
Standard Deviation of Annual Returns 3.54%
Max Drawdown -57%
Shares Statistics
Market Capitalization 1.7T JPY
Shares Outstanding 399 654 800
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Shiseido Co Ltd Logo
Shiseido Co Ltd

Country

Japan

Industry

Consumer products

Market Cap

1.7T JPY

Dividend Yield

1.41%

Description

Shiseido Co., Ltd. engages in the production and sale of cosmetics for men and women. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 35,318 full-time employees. The firm operates in seven business segments. Japan segment sells of cosmetics, toiletries, personal care products, beauty food and over-the-counter drugs in Japan. China segment and Asia Pacific segment manufacture and sell cosmetics, toiletries and personal care products respectively in China and Asia-Oceania region excluding Japan and China. Americas and Europe segment manufacture and sell cosmetics and toiletries respectively in the Americas, as well as Europe & the Middle East & Africa. Travel Retail segment sells cosmetics and toiletries in duty free shops around the world except Japan. Professional segment sells barber and beauty products. The firm also conducts the frontier science business of cosmetic raw materials and medical drugs, as well as the food and beverage business and personal care product sales business.

Contact

TOKYO-TO
Minato-ku
1-6-2, Higashi-Shimbashi
+81335725111.0
https://corp.shiseido.com/

IPO

1949-05-16

Employees

35 318

Officers

Chairman, CEO & Executive Corporate Officer
Mr. Masahiko Uotani
President, COO, Executive Officer & Japan Region Chief Executive Officer and Representative Director
Mr. Kentaro Fujiwara
Executive Officer & CTO
Yosuke Tojo
Executive Officer, Chief Legal Officer & Global General Counsel
Ms. Maria Chiclana
Executive Officer & Chief Corporate Communication Officer
Tomoko Tagami
Executive Officer, Executive VP, Chief Marketing & Innovation Officer and Chief Brand Officer
Mr. Yoshiaki Okabe
Show More
Chief People Officer & Executive Officer
Mr. Shinji Wada
Executive Officer & Chief Strategic Business Development Officer
Mr. Norio Tadakawa
Senior VP - Global Prof Business & Corp. Officer
Ms. Katharina Höhne
Corporate Officer & Chief Global Information Technology Officer
Mr. Mitsuru Kameyama
Show Less

See Also

Discover More
What is the Intrinsic Value of one Shiseido Co Ltd stock?

The intrinsic value of one Shiseido Co Ltd stock under the Base Case scenario is 4 667.93 JPY.

Is Shiseido Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 267 JPY, Shiseido Co Ltd is Undervalued by 9%.