Ya-Man Ltd
TSE:6630

Watchlist Manager
Ya-Man Ltd Logo
Ya-Man Ltd
TSE:6630
Watchlist
Price: 729 JPY 0.14% Market Closed
Market Cap: 42.5B JPY

Intrinsic Value

The intrinsic value of one Ya-Man Ltd stock under the Base Case scenario is 595.21 JPY. Compared to the current market price of 729 JPY, Ya-Man Ltd is Overvalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
595.21 JPY
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ya-Man Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Ya-Man Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Ya-Man Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ya-Man Ltd.

Explain Valuation
Compare Ya-Man Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Ya-Man Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ya-Man Ltd

Current Assets 24.4B
Cash & Short-Term Investments 15.4B
Receivables 3.6B
Other Current Assets 5.4B
Non-Current Assets 3.8B
Long-Term Investments 1.4B
PP&E 762m
Intangibles 1.1B
Other Non-Current Assets 505m
Current Liabilities 3B
Accounts Payable 1.4B
Accrued Liabilities 101m
Other Current Liabilities 1.5B
Non-Current Liabilities 559m
Long-Term Debt 346m
Other Non-Current Liabilities 213m
Efficiency

Free Cash Flow Analysis
Ya-Man Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ya-Man Ltd

Revenue
23.8B JPY
Cost of Revenue
-10.2B JPY
Gross Profit
13.6B JPY
Operating Expenses
-14.8B JPY
Operating Income
-1.2B JPY
Other Expenses
679m JPY
Net Income
-496m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Ya-Man Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
Low 3Y Average ROIC
36/100
Profitability
Score

Ya-Man Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Ya-Man Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Ya-Man Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Ya-Man Ltd

Wall Street analysts forecast Ya-Man Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Ya-Man Ltd is 663 JPY with a low forecast of 656.5 JPY and a high forecast of 682.5 JPY.

Lowest
Price Target
656.5 JPY
10% Downside
Average
Price Target
663 JPY
9% Downside
Highest
Price Target
682.5 JPY
6% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Ya-Man 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Ya-Man Ltd stock?

The intrinsic value of one Ya-Man Ltd stock under the Base Case scenario is 595.21 JPY.

Is Ya-Man Ltd stock undervalued or overvalued?

Compared to the current market price of 729 JPY, Ya-Man Ltd is Overvalued by 18%.

Back to Top