First Time Loading...
K

Kyushu Railway Co
TSE:9142

Watchlist Manager
Kyushu Railway Co
TSE:9142
Watchlist
Price: 3 510 JPY 0.29%
Updated: Apr 18, 2024

Intrinsic Value

Kyushu Railway Co. engages in the provision of transportation services with its commuter railway systems. [ Read More ]

The intrinsic value of one Kyushu Railway Co stock under the Base Case scenario is 4 808.84 JPY. Compared to the current market price of 3 510 JPY, Kyushu Railway Co is Undervalued by 27%.

Key Points:
Intrinsic Value
Base Case
4 808.84 JPY
Undervaluation 27%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Kyushu Railway Co

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

Run backtest to discover the historical profit from buying and selling Kyushu Railway Co 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
Kyushu Railway Co

Provide an overview of the primary business activities
of Kyushu Railway Co.

What unique competitive advantages
does Kyushu Railway Co hold over its rivals?

What risks and challenges
does Kyushu Railway Co face in the near future?

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

Show all valuation multiples
for Kyushu Railway Co.

Provide P/S
for Kyushu Railway Co.

Provide P/E
for Kyushu Railway Co.

Provide P/OCF
for Kyushu Railway Co.

Provide P/FCFE
for Kyushu Railway Co.

Provide P/B
for Kyushu Railway Co.

Provide EV/S
for Kyushu Railway Co.

Provide EV/GP
for Kyushu Railway Co.

Provide EV/EBITDA
for Kyushu Railway Co.

Provide EV/EBIT
for Kyushu Railway Co.

Provide EV/OCF
for Kyushu Railway Co.

Provide EV/FCFF
for Kyushu Railway Co.

Provide EV/IC
for Kyushu Railway Co.

Show me price targets
for Kyushu Railway Co made by professional analysts.

What are the Revenue projections
for Kyushu Railway Co?

How accurate were the past Revenue estimates
for Kyushu Railway Co?

What are the Net Income projections
for Kyushu Railway Co?

How accurate were the past Net Income estimates
for Kyushu Railway Co?

What are the EPS projections
for Kyushu Railway Co?

How accurate were the past EPS estimates
for Kyushu Railway Co?

What are the EBIT projections
for Kyushu Railway Co?

How accurate were the past EBIT estimates
for Kyushu Railway Co?

Compare the revenue forecasts
for Kyushu Railway Co with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kyushu Railway Co and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kyushu Railway Co against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kyushu Railway Co compared to its peers.

Compare the P/E ratios
of Kyushu Railway Co against its peers.

Discuss the investment returns and shareholder value creation
comparing Kyushu Railway Co with its peers.

Analyze the financial leverage
of Kyushu Railway Co compared to its main competitors.

Show all profitability ratios
for Kyushu Railway Co.

Provide ROE
for Kyushu Railway Co.

Provide ROA
for Kyushu Railway Co.

Provide ROIC
for Kyushu Railway Co.

Provide ROCE
for Kyushu Railway Co.

Provide Gross Margin
for Kyushu Railway Co.

Provide Operating Margin
for Kyushu Railway Co.

Provide Net Margin
for Kyushu Railway Co.

Provide FCF Margin
for Kyushu Railway Co.

Show all solvency ratios
for Kyushu Railway Co.

Provide D/E Ratio
for Kyushu Railway Co.

Provide D/A Ratio
for Kyushu Railway Co.

Provide Interest Coverage Ratio
for Kyushu Railway Co.

Provide Altman Z-Score Ratio
for Kyushu Railway Co.

Provide Quick Ratio
for Kyushu Railway Co.

Provide Current Ratio
for Kyushu Railway Co.

Provide Cash Ratio
for Kyushu Railway Co.

What is the historical Revenue growth
over the last 5 years for Kyushu Railway Co?

What is the historical Net Income growth
over the last 5 years for Kyushu Railway Co?

What is the current Free Cash Flow
of Kyushu Railway Co?

Financials

Balance Sheet Decomposition
Kyushu Railway Co

Current Assets 213.3B
Cash & Short-Term Investments 62.8B
Receivables 48.1B
Other Current Assets 102.4B
Non-Current Assets 849.4B
Long-Term Investments 52.5B
PP&E 689.4B
Intangibles 6.2B
Other Non-Current Assets 101.3B
Current Liabilities 204.6B
Accounts Payable 21.7B
Accrued Liabilities 4.2B
Short-Term Debt 52.2B
Other Current Liabilities 126.5B
Non-Current Liabilities 421.2B
Long-Term Debt 314.9B
Other Non-Current Liabilities 106.3B
Efficiency

Earnings Waterfall
Kyushu Railway Co

Revenue
414.9B JPY
Cost of Revenue
-248.2B JPY
Gross Profit
166.6B JPY
Operating Expenses
-111.7B JPY
Operating Income
55B JPY
Other Expenses
-4.6B JPY
Net Income
50.4B JPY

Free Cash Flow Analysis
Kyushu Railway Co

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kyushu Railway Co's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive 3-Years Revenue Growth
ROIC is Increasing
45/100
Profitability
Score

Kyushu Railway Co's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kyushu Railway Co's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
55/100
Solvency
Score

Kyushu Railway Co's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kyushu Railway Co

Wall Street analysts forecast Kyushu Railway Co stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kyushu Railway Co is 3 659.76 JPY with a low forecast of 2 969.4 JPY and a high forecast of 4 515 JPY.

Lowest
Price Target
2 969.4 JPY
15% Downside
Average
Price Target
3 659.76 JPY
4% Upside
Highest
Price Target
4 515 JPY
29% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Kyushu Railway Co

1M 1M
-1%
6M 6M
+15%
1Y 1Y
+17%
3Y 3Y
+58%
5Y 5Y
+12%
10Y 10Y
+42%
Annual Price Range
3 510
52w Low
2 972
52w High
3 602
Price Metrics
Average Annual Return 0.55%
Standard Deviation of Annual Returns 27.79%
Max Drawdown -45%
Shares Statistics
Market Capitalization 551.5B JPY
Shares Outstanding 157 124 900
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kyushu Railway Co

Country

Japan

Industry

Road & Rail

Market Cap

551.5B JPY

Dividend Yield

5.27%

Description

Kyushu Railway Co. engages in the provision of transportation services with its commuter railway systems. The company is headquartered in Fukuoka, Fukuoka-Ken and currently employs 15,661 full-time employees. The company went IPO on 2016-10-25. The firm operates in four business segments. The Transportation segment operates railway business, bus business, marine business and car rental business. The Construction segment operates construction business, vehicle mechanical equipment engineering business, and electrical construction business. The Real Estate and Hotel segment engages in leasing and sale of real estate, parking lot operation, senior business, hotel business and operation of complex tourism facilities. The Distribution and Food segment engages in retail industry, catering industry and agriculture industry.

Contact

FUKUOKA-KEN
Fukuoka
3-25-21, Hakataekimae, Hakata-ku
+81924742501.0
http://www.jrkyushu.co.jp/

IPO

2016-10-25

Employees

15 661

Officers

Representative Chairman
Mr. Toshihiko Aoyagi
President, CEO, Corporate Officer & Representative Director
Mr. Yoji Furumiya
Managing Executive Officer, CFO, GM of Corp. Planning Headquarters & Director
Mr. Takuma Matsushita
Senior Executive Officer & GM of Human Resources Department
Mr. Hisashi Yamane
Managing Executive Officer, GM of Railway Business Headquarters & Director
Mr. Hiroyuki Fukunaga
Senior Managing Executive Officer, GM of Business Development Headquarters & Director
Mr. Toshihiro Mori
Show More
Managing Executive Officer, Deputy GM of Corporate Planning, GM of Corp. Planning Dept. & Director
Ms. Yumi Akagi
Sr. Exec. Officer, Deputy GM of Railway Business & GM of Engineering Department of Railway Business
Mr. Michiya Sadakari
Sr. Exec. Officer, Deputy GM Business & Housing Development Division and GM of Business Development
Mr. Shinji Sawakame
Senior Exec. Officer, Deputy GM Railway Business & GM of Safety Creation Dept. - Railway Business
Mr. Hiroyuki Nakamura
Show Less

See Also

Discover More
What is the Intrinsic Value of one Kyushu Railway Co stock?

The intrinsic value of one Kyushu Railway Co stock under the Base Case scenario is 4 808.84 JPY.

Is Kyushu Railway Co stock undervalued or overvalued?

Compared to the current market price of 3 510 JPY, Kyushu Railway Co is Undervalued by 27%.