First Time Loading...

Ushio Inc
TSE:6925

Watchlist Manager
Ushio Inc Logo
Ushio Inc
TSE:6925
Watchlist
Price: 2 022.5 JPY -0.02% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Ushio, Inc. engages in the business of light source devices. [ Read More ]

The intrinsic value of one Ushio Inc stock under the Base Case scenario is 2 149.81 JPY. Compared to the current market price of 2 022.5 JPY, Ushio Inc is Undervalued by 6%.

Key Points:
Intrinsic Value
Base Case
2 149.81 JPY
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Ushio Inc

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

Run backtest to discover the historical profit from buying and selling Ushio Inc 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
Ushio Inc

Provide an overview of the primary business activities
of Ushio Inc.

What unique competitive advantages
does Ushio Inc hold over its rivals?

What risks and challenges
does Ushio Inc face in the near future?

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

Show all valuation multiples
for Ushio Inc.

Provide P/S
for Ushio Inc.

Provide P/E
for Ushio Inc.

Provide P/OCF
for Ushio Inc.

Provide P/FCFE
for Ushio Inc.

Provide P/B
for Ushio Inc.

Provide EV/S
for Ushio Inc.

Provide EV/GP
for Ushio Inc.

Provide EV/EBITDA
for Ushio Inc.

Provide EV/EBIT
for Ushio Inc.

Provide EV/OCF
for Ushio Inc.

Provide EV/FCFF
for Ushio Inc.

Provide EV/IC
for Ushio Inc.

Show me price targets
for Ushio Inc made by professional analysts.

What are the Revenue projections
for Ushio Inc?

How accurate were the past Revenue estimates
for Ushio Inc?

What are the Net Income projections
for Ushio Inc?

How accurate were the past Net Income estimates
for Ushio Inc?

What are the EPS projections
for Ushio Inc?

How accurate were the past EPS estimates
for Ushio Inc?

What are the EBIT projections
for Ushio Inc?

How accurate were the past EBIT estimates
for Ushio Inc?

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

Compare the intrinsic valuations
of Ushio Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ushio Inc against its competitors.

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

Compare the P/E ratios
of Ushio Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Ushio Inc with its peers.

Analyze the financial leverage
of Ushio Inc compared to its main competitors.

Show all profitability ratios
for Ushio Inc.

Provide ROE
for Ushio Inc.

Provide ROA
for Ushio Inc.

Provide ROIC
for Ushio Inc.

Provide ROCE
for Ushio Inc.

Provide Gross Margin
for Ushio Inc.

Provide Operating Margin
for Ushio Inc.

Provide Net Margin
for Ushio Inc.

Provide FCF Margin
for Ushio Inc.

Show all solvency ratios
for Ushio Inc.

Provide D/E Ratio
for Ushio Inc.

Provide D/A Ratio
for Ushio Inc.

Provide Interest Coverage Ratio
for Ushio Inc.

Provide Altman Z-Score Ratio
for Ushio Inc.

Provide Quick Ratio
for Ushio Inc.

Provide Current Ratio
for Ushio Inc.

Provide Cash Ratio
for Ushio Inc.

What is the historical Revenue growth
over the last 5 years for Ushio Inc?

What is the historical Net Income growth
over the last 5 years for Ushio Inc?

What is the current Free Cash Flow
of Ushio Inc?

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

Financials

Balance Sheet Decomposition
Ushio Inc

Current Assets 206.9B
Cash & Short-Term Investments 61.6B
Receivables 36.4B
Other Current Assets 108.9B
Non-Current Assets 135B
Long-Term Investments 62.7B
PP&E 50.6B
Intangibles 8.4B
Other Non-Current Assets 13.3B
Current Liabilities 59.6B
Accounts Payable 24.3B
Accrued Liabilities 1.5B
Short-Term Debt 2.6B
Other Current Liabilities 31.2B
Non-Current Liabilities 44.5B
Long-Term Debt 29.4B
Other Non-Current Liabilities 15.1B
Efficiency

Earnings Waterfall
Ushio Inc

Revenue
179.2B JPY
Cost of Revenue
-115.5B JPY
Gross Profit
63.7B JPY
Operating Expenses
-51.1B JPY
Operating Income
12.5B JPY
Other Expenses
-2.2B JPY
Net Income
10.3B JPY

Free Cash Flow Analysis
Ushio Inc

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

Profitability Score
Profitability Due Diligence

Ushio Inc'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
ROIC is Increasing
Negative Free Cash Flow
50/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Ushio Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
Long-Term Solvency
83/100
Solvency
Score

Ushio Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Ushio Inc

Wall Street analysts forecast Ushio Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Ushio Inc is 2 147.1 JPY with a low forecast of 1 818 JPY and a high forecast of 2 961 JPY.

Lowest
Price Target
1 818 JPY
10% Downside
Average
Price Target
2 147.1 JPY
6% Upside
Highest
Price Target
2 961 JPY
46% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Ushio Inc

1M 1M
+2%
6M 6M
+10%
1Y 1Y
+23%
3Y 3Y
+46%
5Y 5Y
+65%
10Y 10Y
+84%
Annual Price Range
2 022.5
52w Low
1 645
52w High
2 163.5
Price Metrics
Average Annual Return 9.27%
Standard Deviation of Annual Returns 31.01%
Max Drawdown -44%
Shares Statistics
Market Capitalization 215.6B JPY
Shares Outstanding 102 427 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Ushio Inc Logo
Ushio Inc

Country

Japan

Industry

Electrical Equipment

Market Cap

215.6B JPY

Dividend Yield

2.47%

Description

Ushio, Inc. engages in the business of light source devices. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 5,053 full-time employees. The firm operates in two business segments. The Light Source segment manufactures and sells halogen lamps, xenon lamps, high-pressure ultraviolet (UV) lamps and excimer lamps. The Equipment segment manufactures and sells projectors for movie theaters and related equipment, ultraviolet curable equipment, various lighting equipment, excimer-related equipment. The firm is also involved in the manufacture and sale of injection molding machines, food packaging machines and audio equipment, the holding and management of subsidiaries, as well as the agency of insurance.

Contact

TOKYO-TO
Chiyoda-ku
17F, Marunouchi Kitaguchi Bldg., 1-6-5, Marunouchi
+81356571000.0
https://www.ushio.co.jp/

IPO

1970-05-04

Employees

5 053

Officers

CEO, President & Representative Director
Mr. Koji Naito
Managing Executive Officer, CFO, GM of Corporate HQ, Group Corp. Strategy Division & Director
Takabumi Asahi
Senior EVP, COO, GM of Bus. Mgmt. HQ & Director
Mr. Naoki Kawamura
General Manager of Accounting & Finance Department
Hideaki Takizawa
General Manager of Investor Relations Department
Ms. C. Kobayashi
Sr. Exec Ofcr., GM of Bus. Creation Div., Marketing Division & Corp. Headquarters
Nobuhiro Inosako
Show More
Executive Officer and GM of Global Human Resources & General Affairs Division - Corporate HQ
Makoto Kinoshita
Managing Exec. Officer, GM of Life Science, Division of Business Mgmt. HQ & Director
Mr. Kazuhisa Kamiyama
Managing Executive Officer, GM of ESG Promotion Headquarters & Director
Tetsuo Nakano
Show Less

See Also

Discover More
What is the Intrinsic Value of one Ushio Inc stock?

The intrinsic value of one Ushio Inc stock under the Base Case scenario is 2 149.81 JPY.

Is Ushio Inc stock undervalued or overvalued?

Compared to the current market price of 2 022.5 JPY, Ushio Inc is Undervalued by 6%.