N

Nepon Inc
TSE:7985

Watchlist Manager
Nepon Inc
TSE:7985
Watchlist
Price: 1 570 JPY 3.22% Market Closed
Market Cap: 1.5B JPY

Intrinsic Value

7985 doesn't have a meaningful market cap.

The intrinsic value of one Nepon Inc stock under the Base Case scenario is 3 752.79 JPY. Compared to the current market price of 1 570 JPY, Nepon Inc is Undervalued by 58%.

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

Intrinsic Value
3 752.79 JPY
Undervaluation 58%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation History
Nepon Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Nepon Inc?

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 Nepon Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Nepon Inc.

Explain Valuation
Compare Nepon Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Nepon Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nepon Inc

Current Assets 4.2B
Cash & Short-Term Investments 677m
Receivables 2.1B
Other Current Assets 1.5B
Non-Current Assets 1.5B
PP&E 982m
Intangibles 184.7m
Other Non-Current Assets 301.9m
Current Liabilities 2.7B
Accounts Payable 656.8m
Accrued Liabilities 161.8m
Short-Term Debt 1.6B
Other Current Liabilities 285.3m
Non-Current Liabilities 909.1m
Long-Term Debt 94.9m
Other Non-Current Liabilities 814.1m
Efficiency

Free Cash Flow Analysis
Nepon Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Nepon Inc

Revenue
7.2B JPY
Cost of Revenue
-4.7B JPY
Gross Profit
2.5B JPY
Operating Expenses
-2.4B JPY
Operating Income
67.2m JPY
Other Expenses
-405.7m JPY
Net Income
-338.6m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Nepon Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Operating Margin
34/100
Profitability
Score

Nepon Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Nepon Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
43/100
Solvency
Score

Nepon Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Nepon Inc

There are no price targets for Nepon Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 Nepon Inc 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 Nepon Inc stock?

The intrinsic value of one Nepon Inc stock under the Base Case scenario is 3 752.79 JPY.

Is Nepon Inc stock undervalued or overvalued?

Compared to the current market price of 1 570 JPY, Nepon Inc is Undervalued by 58%.

Back to Top