
Nihon Yamamura Glass Co Ltd
TSE:5210

Intrinsic Value
The intrinsic value of one
Nihon Yamamura Glass Co Ltd
stock under the Base Case scenario is
3 114.49
JPY.
Compared to the current market price of 2 260 JPY,
Nihon Yamamura Glass Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nihon Yamamura Glass Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Nihon Yamamura Glass Co Ltd
Balance Sheet Decomposition
Nihon Yamamura Glass Co Ltd
Current Assets | 38.9B |
Cash & Short-Term Investments | 7.6B |
Receivables | 21.3B |
Other Current Assets | 10B |
Non-Current Assets | 53.3B |
Long-Term Investments | 24.3B |
PP&E | 26.3B |
Intangibles | 333m |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
Nihon Yamamura Glass Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nihon Yamamura Glass Co Ltd
Revenue
|
74.7B
JPY
|
Cost of Revenue
|
-60.6B
JPY
|
Gross Profit
|
14.1B
JPY
|
Operating Expenses
|
-11.1B
JPY
|
Operating Income
|
3B
JPY
|
Other Expenses
|
-501m
JPY
|
Net Income
|
2.5B
JPY
|
Profitability Score
Profitability Due Diligence
Nihon Yamamura Glass Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Nihon Yamamura Glass Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nihon Yamamura Glass Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Nihon Yamamura Glass Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nihon Yamamura Glass Co Ltd
Dividends
Current shareholder yield for Nihon Yamamura Glass 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
Nihon Yamamura Glass Co Ltd
stock under the Base Case scenario is
3 114.49
JPY.
Compared to the current market price of 2 260 JPY,
Nihon Yamamura Glass Co Ltd
is
Undervalued by 27%.