Daihatsu Diesel Mfg Co Ltd
TSE:6023
Intrinsic Value
Daihatsu Diesel Mfg.Co., Ltd. engages in the manufacture and sale of marine and land-use internal combustion engines and industrial equipment. [ Read More ]
The intrinsic value of one
Daihatsu Diesel Mfg Co Ltd
stock under the Base Case scenario is
1 765.52
JPY.
Compared to the current market price of 1 440 JPY,
Daihatsu Diesel Mfg Co Ltd
is
Undervalued by 18%.
Daihatsu Diesel Mfg Co Ltd's market capitalization is 45.6B JPY.
Daihatsu Diesel Mfg Co Ltd stock price is 1 440 JPY.
Daihatsu Diesel Mfg Co Ltd stock price (1440 JPY) is 18% less than its Intrinsic Value (1 765.52 JPY).
Daihatsu Diesel Mfg Co Ltd stock price (1440 JPY) is 49% less than its DCF Value (2 801.25 JPY). Open DCF Valuation
Daihatsu Diesel Mfg Co Ltd stock (729.8 JPY) is 49% less than its price (1440 JPY). Open Relative Valuation
Daihatsu Diesel Mfg Co Ltd.
Daihatsu Diesel Mfg Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
Daihatsu Diesel Mfg Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 7%.
Daihatsu Diesel Mfg Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 1% to 7%.
Daihatsu Diesel Mfg Co Ltd's Revenue has grown by an exceptional 22% over the past 12 months.
Daihatsu Diesel Mfg Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 2% to 10%.
Daihatsu Diesel Mfg Co Ltd has negative Free Cash Flow for the last twelve months.
Daihatsu Diesel Mfg Co Ltd has positive Gross Profit for the last twelve months.
Daihatsu Diesel Mfg Co Ltd has positive Operating Income for the last twelve months.
Daihatsu Diesel Mfg Co Ltd has positive Net Income for the last twelve months.
Daihatsu Diesel Mfg Co Ltd's Revenue has been growing by 13% per year for the last 3 years.
Daihatsu Diesel Mfg Co Ltd has positive three-year average ROE (Return on Equity): 5%. The company is efficient at transforming stockholders' equity into net income.
Daihatsu Diesel Mfg Co Ltd has a very low three-year average ROIC (Return on Invested Capital): 4%. The company is not efficient at using invested capital to generate operating income.
Daihatsu Diesel Mfg Co Ltd's Altman Z-Score is equal to 2.07.
Daihatsu Diesel Mfg Co Ltd's long-term assets (97B JPY) exceed its long-term liabilties (49B JPY).
Daihatsu Diesel Mfg Co Ltd's short-term assets (69B JPY) exceed its short-term liabilties (33B JPY).
Daihatsu Diesel Mfg Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.13.
Daihatsu Diesel Mfg Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (30B JPY) than debt (6B JPY).
Daihatsu Diesel Mfg Co Ltd earns more than enough operating income (5B JPY) to safely cover interest payments on its debt (83m JPY).
Valuation Backtest
Daihatsu Diesel Mfg Co Ltd
Run backtest to discover the historical profit from buying and selling
Daihatsu Diesel Mfg Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Daihatsu Diesel Mfg Co Ltd
Balance Sheet Decomposition
Daihatsu Diesel Mfg Co Ltd
| Current Assets | 69.2B |
| Cash & Short-Term Investments | 30B |
| Receivables | 16.9B |
| Other Current Assets | 22.2B |
| Non-Current Assets | 28B |
| Long-Term Investments | 1.1B |
| PP&E | 21.5B |
| Intangibles | 468.1m |
| Other Non-Current Assets | 4.9B |
| Current Liabilities | 33B |
| Accounts Payable | 17.5B |
| Accrued Liabilities | 5.5B |
| Other Current Liabilities | 10B |
| Non-Current Liabilities | 16.4B |
| Long-Term Debt | 6.3B |
| Other Non-Current Liabilities | 10.2B |
Earnings Waterfall
Daihatsu Diesel Mfg Co Ltd
|
Revenue
|
82.7B
JPY
|
|
Cost of Revenue
|
-66.8B
JPY
|
|
Gross Profit
|
15.9B
JPY
|
|
Operating Expenses
|
-11.3B
JPY
|
|
Operating Income
|
4.6B
JPY
|
|
Other Expenses
|
-38m
JPY
|
|
Net Income
|
4.5B
JPY
|
Free Cash Flow Analysis
Daihatsu Diesel Mfg Co Ltd
Profitability Score
Profitability Due Diligence
Daihatsu Diesel Mfg Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Daihatsu Diesel Mfg Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daihatsu Diesel Mfg Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Score
Daihatsu Diesel Mfg Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daihatsu Diesel Mfg Co Ltd
Shareholder Return
Price
Daihatsu Diesel Mfg Co Ltd
| Average Annual Return | 1.25% |
| Standard Deviation of Annual Returns | 32.57% |
| Max Drawdown | -49% |
| Market Capitalization | 45.6B JPY |
| Shares Outstanding | 31 649 700 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Daihatsu Diesel Mfg Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Daihatsu Diesel Mfg.Co., Ltd. engages in the manufacture and sale of marine and land-use internal combustion engines and industrial equipment. The company is headquartered in Osaka, Osaka-Fu and currently employs 1,263 full-time employees. CO., LTD. is a Japan-based company engaged in the manufacturing and sales of internal combustion engines and industrial machines, as well as the leasing of real estate properties. The firm operates through two business segments. The Marine Engine Related Business segment is engaged in the sales of marine diesel engines, land diesel engines, gas turbines and related parts. The Land Engine segment is engaged in the provision of information processing service, transportation service, warehousing service, contracted design service, manufacturing and sales business and after services. The other business is engaged in the industrial equipment related business, real estate leasing related business and power distribution related business.
Contact
IPO
Employees
Officers
The intrinsic value of one
Daihatsu Diesel Mfg Co Ltd
stock under the Base Case scenario is
1 765.52
JPY.
Compared to the current market price of 1 440 JPY,
Daihatsu Diesel Mfg Co Ltd
is
Undervalued by 18%.
You don't have any saved screeners yet
