Origin Co Ltd
TSE:6513
Intrinsic Value
Origin Co., Ltd. engages in the manufacture and sale of power supplies, semiconductor devices, precision machinery parts, system machinery, and synthetic resin paints. [ Read More ]
The intrinsic value of one Origin Co Ltd stock under the Base Case scenario is 3 241.59 JPY. Compared to the current market price of 1 209 JPY, Origin Co Ltd is Undervalued by 63%.
Valuation Backtest
Origin Co Ltd
Run backtest to discover the historical profit from buying and selling Origin 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
Balance Sheet Decomposition
Origin Co Ltd
Current Assets | 29.9B |
Cash & Short-Term Investments | 10.1B |
Receivables | 10.5B |
Other Current Assets | 9.3B |
Non-Current Assets | 17.8B |
Long-Term Investments | 7B |
PP&E | 9.9B |
Intangibles | 410m |
Other Non-Current Assets | 547m |
Current Liabilities | 10.7B |
Accounts Payable | 6.6B |
Accrued Liabilities | 258m |
Other Current Liabilities | 3.8B |
Non-Current Liabilities | 12.7B |
Long-Term Debt | 2B |
Other Non-Current Liabilities | 10.7B |
Earnings Waterfall
Origin Co Ltd
Revenue
|
28B
JPY
|
Cost of Revenue
|
-21.6B
JPY
|
Gross Profit
|
6.4B
JPY
|
Operating Expenses
|
-7B
JPY
|
Operating Income
|
-594.9m
JPY
|
Other Expenses
|
-308.5m
JPY
|
Net Income
|
-903.4m
JPY
|
Free Cash Flow Analysis
Origin Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Origin Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Origin Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Origin Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Origin Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Origin Co Ltd
Shareholder Return
Price
Origin Co Ltd
Average Annual Return | -8.76% |
Standard Deviation of Annual Returns | 10.27% |
Max Drawdown | -44% |
Market Capitalization | 6.9B JPY |
Shares Outstanding | 6 182 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Origin Co., Ltd. engages in the manufacture and sale of power supplies, semiconductor devices, precision machinery parts, system machinery, and synthetic resin paints. The company is headquartered in Saitama-Shi, Saitama-Ken and currently employs 1,131 full-time employees. The firm operates in four business segments. The Electronics segment involves in the manufacture and sale of power supply equipment. The Mechatronics segment involves in the manufacture and sale of system equipment. The Chemitronics segment involves in the manufacture and sale of synthetic resin coating products. The Component segment involves in the manufacture and sale of semiconductor devices and precision mechanical components.
Contact
IPO
Employees
Officers
The intrinsic value of one Origin Co Ltd stock under the Base Case scenario is 3 241.59 JPY.
Compared to the current market price of 1 209 JPY, Origin Co Ltd is Undervalued by 63%.