
Rion Co Ltd
TSE:6823

Intrinsic Value
The intrinsic value of one
Rion Co Ltd
stock under the Base Case scenario is
3 934
JPY.
Compared to the current market price of 2 393 JPY,
Rion Co Ltd
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rion Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Rion Co Ltd
Balance Sheet Decomposition
Rion Co Ltd
Current Assets | 22.7B |
Cash & Short-Term Investments | 6B |
Receivables | 8.2B |
Other Current Assets | 8.5B |
Non-Current Assets | 16.4B |
Long-Term Investments | 1.2B |
PP&E | 11.8B |
Intangibles | 2.2B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Rion Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Rion Co Ltd
Revenue
|
27.9B
JPY
|
Cost of Revenue
|
-13.8B
JPY
|
Gross Profit
|
14.1B
JPY
|
Operating Expenses
|
-10B
JPY
|
Operating Income
|
4B
JPY
|
Other Expenses
|
-1.2B
JPY
|
Net Income
|
2.9B
JPY
|
Profitability Score
Profitability Due Diligence
Rion Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Rion Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rion Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Rion Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rion Co Ltd
According to Wall Street analysts, the average 1-year price target for
Rion Co Ltd
is 3 554.7 JPY
with a low forecast of 3 434 JPY and a high forecast of 3 748.5 JPY.
Dividends
Current shareholder yield for Rion 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
Rion Co Ltd
stock under the Base Case scenario is
3 934
JPY.
Compared to the current market price of 2 393 JPY,
Rion Co Ltd
is
Undervalued by 39%.