First Time Loading...

Rinnai Corp
TSE:5947

Watchlist Manager
Rinnai Corp Logo
Rinnai Corp
TSE:5947
Watchlist
Price: 3 330 JPY 0.39%
Updated: Apr 25, 2024

Intrinsic Value

Rinnai Corp. engages in the development, manufacture, and sales of comprehensive heating products. [ Read More ]

The intrinsic value of one Rinnai Corp stock under the Base Case scenario is 3 117.11 JPY. Compared to the current market price of 3 330 JPY, Rinnai Corp is Overvalued by 6%.

Key Points:
Intrinsic Value
Base Case
3 117.11 JPY
Overvaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rinnai Corp

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

Run backtest to discover the historical profit from buying and selling Rinnai Corp 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
Rinnai Corp

Provide an overview of the primary business activities
of Rinnai Corp.

What unique competitive advantages
does Rinnai Corp hold over its rivals?

What risks and challenges
does Rinnai Corp face in the near future?

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

Show all valuation multiples
for Rinnai Corp.

Provide P/S
for Rinnai Corp.

Provide P/E
for Rinnai Corp.

Provide P/OCF
for Rinnai Corp.

Provide P/FCFE
for Rinnai Corp.

Provide P/B
for Rinnai Corp.

Provide EV/S
for Rinnai Corp.

Provide EV/GP
for Rinnai Corp.

Provide EV/EBITDA
for Rinnai Corp.

Provide EV/EBIT
for Rinnai Corp.

Provide EV/OCF
for Rinnai Corp.

Provide EV/FCFF
for Rinnai Corp.

Provide EV/IC
for Rinnai Corp.

Show me price targets
for Rinnai Corp made by professional analysts.

What are the Revenue projections
for Rinnai Corp?

How accurate were the past Revenue estimates
for Rinnai Corp?

What are the Net Income projections
for Rinnai Corp?

How accurate were the past Net Income estimates
for Rinnai Corp?

What are the EPS projections
for Rinnai Corp?

How accurate were the past EPS estimates
for Rinnai Corp?

What are the EBIT projections
for Rinnai Corp?

How accurate were the past EBIT estimates
for Rinnai Corp?

Compare the revenue forecasts
for Rinnai Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rinnai Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rinnai Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rinnai Corp compared to its peers.

Compare the P/E ratios
of Rinnai Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Rinnai Corp with its peers.

Analyze the financial leverage
of Rinnai Corp compared to its main competitors.

Show all profitability ratios
for Rinnai Corp.

Provide ROE
for Rinnai Corp.

Provide ROA
for Rinnai Corp.

Provide ROIC
for Rinnai Corp.

Provide ROCE
for Rinnai Corp.

Provide Gross Margin
for Rinnai Corp.

Provide Operating Margin
for Rinnai Corp.

Provide Net Margin
for Rinnai Corp.

Provide FCF Margin
for Rinnai Corp.

Show all solvency ratios
for Rinnai Corp.

Provide D/E Ratio
for Rinnai Corp.

Provide D/A Ratio
for Rinnai Corp.

Provide Interest Coverage Ratio
for Rinnai Corp.

Provide Altman Z-Score Ratio
for Rinnai Corp.

Provide Quick Ratio
for Rinnai Corp.

Provide Current Ratio
for Rinnai Corp.

Provide Cash Ratio
for Rinnai Corp.

What is the historical Revenue growth
over the last 5 years for Rinnai Corp?

What is the historical Net Income growth
over the last 5 years for Rinnai Corp?

What is the current Free Cash Flow
of Rinnai Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rinnai Corp.

Financials

Balance Sheet Decomposition
Rinnai Corp

Current Assets 335.5B
Cash & Short-Term Investments 137.5B
Receivables 101.1B
Other Current Assets 96.9B
Non-Current Assets 230.2B
Long-Term Investments 42B
PP&E 147.9B
Intangibles 3.5B
Other Non-Current Assets 36.8B
Current Liabilities 110.7B
Accounts Payable 57.6B
Accrued Liabilities 3.9B
Other Current Liabilities 49.3B
Non-Current Liabilities 79.5B
Other Non-Current Liabilities 79.5B
Efficiency

Earnings Waterfall
Rinnai Corp

Revenue
421.3B JPY
Cost of Revenue
-288.8B JPY
Gross Profit
132.5B JPY
Operating Expenses
-99.5B JPY
Operating Income
32.9B JPY
Other Expenses
-10.9B JPY
Net Income
22B JPY

Free Cash Flow Analysis
Rinnai Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rinnai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Negative Free Cash Flow
Positive Revenue Growth Forecast
50/100
Profitability
Score

Rinnai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rinnai Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
Long-Term Solvency
82/100
Solvency
Score

Rinnai Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rinnai Corp

Wall Street analysts forecast Rinnai Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Rinnai Corp is 3 688.58 JPY with a low forecast of 2 929 JPY and a high forecast of 4 515 JPY.

Lowest
Price Target
2 929 JPY
12% Downside
Average
Price Target
3 688.58 JPY
11% Upside
Highest
Price Target
4 515 JPY
36% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Rinnai Corp

1M 1M
-4%
6M 6M
+24%
1Y 1Y
+3%
3Y 3Y
-8%
5Y 5Y
+38%
10Y 10Y
+27%
Annual Price Range
3 330
52w Low
2 672
52w High
3 561
Price Metrics
Average Annual Return 8.67%
Standard Deviation of Annual Returns 23.62%
Max Drawdown -71%
Shares Statistics
Market Capitalization 476.9B JPY
Shares Outstanding 143 205 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rinnai Corp Logo
Rinnai Corp

Country

Japan

Industry

Consumer products

Market Cap

476.9B JPY

Dividend Yield

1.81%

Description

Rinnai Corp. engages in the development, manufacture, and sales of comprehensive heating products. The company is headquartered in Nagoya, Aichi-Ken and currently employs 10,386 full-time employees. The products and components are manufactured by the company and affiliated companies. In the domestic market, the Company sells directly to customers such as city gas companies, propane fuel sales companies, housing equipment manufacturers, house manufacturers, pipe building material sales companies. The firm manufactures and sells at overseas subsidiaries and affiliates. The firm operates in six businesses, including Japan, the United States, Australia, China, Korea, and Indonesia.

Contact

AICHI-KEN
Nagoya
2-26, Fukuzumi-cho, Nakagawa-ku
+81523618211.0
https://www.rinnai.co.jp/

IPO

1979-11-01

Employees

10 386

Officers

President, Executive Officer & Representative Director
Mr. Hiroyasu Naito
Executive Officer & GM of Accounting Division
Atsuo Kashima
Managing Exe. Officer and GM of Technical Management Division, Research & Development Headquarters
Yoshihiko Takasu
Senior Managing Executive Officer, GM of Marketing & Sales Headquarters and Director
Mr. Hideyuki Shiraki
Executive VP, President's Assistant & Representative Director
Mr. Tsunenori Narita
Managing Executive Officer & GM of Corporate Planning Headquarters
Mr. Takuya Ogawa
Show More
Managing Executive Officer & GM of Quality Assurance Headquarters
Chuji Nakashima
Managing Executive Officer & GM of Production Headquarters
Hirohisa Ooi
Senior Managing Executive Officer, GM of Production Engineering Headquarters & Director
Mr. Kazuto Inoue
Senior Executive Officer, GM of President's Office & General Affairs Division
Mr. Kenichi Ebata
Show Less

See Also

Discover More
What is the Intrinsic Value of one Rinnai Corp stock?

The intrinsic value of one Rinnai Corp stock under the Base Case scenario is 3 117.11 JPY.

Is Rinnai Corp stock undervalued or overvalued?

Compared to the current market price of 3 330 JPY, Rinnai Corp is Overvalued by 6%.