First Time Loading...
T

Tokyo Gas Co Ltd
TSE:9531

Watchlist Manager
Tokyo Gas Co Ltd
TSE:9531
Watchlist
Price: 3 802 JPY 1.79% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Tokyo Gas Co., Ltd. engages in the provision of city gas and other gas-related products. [ Read More ]

The intrinsic value of one Tokyo Gas Co Ltd stock under the Base Case scenario is 10 788.56 JPY. Compared to the current market price of 3 802 JPY, Tokyo Gas Co Ltd is Undervalued by 65%.

Key Points:
Intrinsic Value
Base Case
10 788.56 JPY
Undervaluation 65%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation Backtest
Tokyo Gas Co Ltd

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

Run backtest to discover the historical profit from buying and selling Tokyo Gas Co Ltd 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
Tokyo Gas Co Ltd

Provide an overview of the primary business activities
of Tokyo Gas Co Ltd.

What unique competitive advantages
does Tokyo Gas Co Ltd hold over its rivals?

What risks and challenges
does Tokyo Gas Co Ltd face in the near future?

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

Show all valuation multiples
for Tokyo Gas Co Ltd.

Provide P/S
for Tokyo Gas Co Ltd.

Provide P/E
for Tokyo Gas Co Ltd.

Provide P/OCF
for Tokyo Gas Co Ltd.

Provide P/FCFE
for Tokyo Gas Co Ltd.

Provide P/B
for Tokyo Gas Co Ltd.

Provide EV/S
for Tokyo Gas Co Ltd.

Provide EV/GP
for Tokyo Gas Co Ltd.

Provide EV/EBITDA
for Tokyo Gas Co Ltd.

Provide EV/EBIT
for Tokyo Gas Co Ltd.

Provide EV/OCF
for Tokyo Gas Co Ltd.

Provide EV/FCFF
for Tokyo Gas Co Ltd.

Provide EV/IC
for Tokyo Gas Co Ltd.

Show me price targets
for Tokyo Gas Co Ltd made by professional analysts.

What are the Revenue projections
for Tokyo Gas Co Ltd?

How accurate were the past Revenue estimates
for Tokyo Gas Co Ltd?

What are the Net Income projections
for Tokyo Gas Co Ltd?

How accurate were the past Net Income estimates
for Tokyo Gas Co Ltd?

What are the EPS projections
for Tokyo Gas Co Ltd?

How accurate were the past EPS estimates
for Tokyo Gas Co Ltd?

What are the EBIT projections
for Tokyo Gas Co Ltd?

How accurate were the past EBIT estimates
for Tokyo Gas Co Ltd?

Compare the revenue forecasts
for Tokyo Gas Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Tokyo Gas Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Tokyo Gas Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Tokyo Gas Co Ltd compared to its peers.

Compare the P/E ratios
of Tokyo Gas Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Tokyo Gas Co Ltd with its peers.

Analyze the financial leverage
of Tokyo Gas Co Ltd compared to its main competitors.

Show all profitability ratios
for Tokyo Gas Co Ltd.

Provide ROE
for Tokyo Gas Co Ltd.

Provide ROA
for Tokyo Gas Co Ltd.

Provide ROIC
for Tokyo Gas Co Ltd.

Provide ROCE
for Tokyo Gas Co Ltd.

Provide Gross Margin
for Tokyo Gas Co Ltd.

Provide Operating Margin
for Tokyo Gas Co Ltd.

Provide Net Margin
for Tokyo Gas Co Ltd.

Provide FCF Margin
for Tokyo Gas Co Ltd.

Show all solvency ratios
for Tokyo Gas Co Ltd.

Provide D/E Ratio
for Tokyo Gas Co Ltd.

Provide D/A Ratio
for Tokyo Gas Co Ltd.

Provide Interest Coverage Ratio
for Tokyo Gas Co Ltd.

Provide Altman Z-Score Ratio
for Tokyo Gas Co Ltd.

Provide Quick Ratio
for Tokyo Gas Co Ltd.

Provide Current Ratio
for Tokyo Gas Co Ltd.

Provide Cash Ratio
for Tokyo Gas Co Ltd.

What is the historical Revenue growth
over the last 5 years for Tokyo Gas Co Ltd?

What is the historical Net Income growth
over the last 5 years for Tokyo Gas Co Ltd?

What is the current Free Cash Flow
of Tokyo Gas Co Ltd?

Financials

Balance Sheet Decomposition
Tokyo Gas Co Ltd

Current Assets 1.1T
Cash & Short-Term Investments 237.8B
Receivables 412.6B
Other Current Assets 410.4B
Non-Current Assets 2.8T
Long-Term Investments 354.4B
PP&E 1.6T
Intangibles 713.7B
Other Non-Current Assets 199.7B
Current Liabilities 708.3B
Accounts Payable 103.8B
Short-Term Debt 7.1B
Other Current Liabilities 597.4B
Non-Current Liabilities 1.5T
Long-Term Debt 1.3T
Other Non-Current Liabilities 267.6B
Efficiency

Earnings Waterfall
Tokyo Gas Co Ltd

Revenue
2.9T JPY
Cost of Revenue
-2.3T JPY
Gross Profit
605.2B JPY
Operating Expenses
-256.6B JPY
Operating Income
348.7B JPY
Other Expenses
-120.3B JPY
Net Income
228.4B JPY

Free Cash Flow Analysis
Tokyo Gas Co Ltd

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

Tokyo Gas Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
Positive Free Cash Flow
51/100
Profitability
Score

Tokyo Gas Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Tokyo Gas Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
59/100
Solvency
Score

Tokyo Gas Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Tokyo Gas Co Ltd

Wall Street analysts forecast Tokyo Gas Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Tokyo Gas Co Ltd is 3 525.12 JPY with a low forecast of 3 211.8 JPY and a high forecast of 3 948 JPY.

Lowest
Price Target
3 211.8 JPY
16% Downside
Average
Price Target
3 525.12 JPY
7% Downside
Highest
Price Target
3 948 JPY
4% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Tokyo Gas Co Ltd

1M 1M
+7%
6M 6M
+13%
1Y 1Y
+50%
3Y 3Y
+76%
5Y 5Y
+54%
10Y 10Y
+78%
Annual Price Range
3 802
52w Low
2 540
52w High
3 891
Price Metrics
Average Annual Return 0.1%
Standard Deviation of Annual Returns 14%
Max Drawdown -31%
Shares Statistics
Market Capitalization 1.5T JPY
Shares Outstanding 405 182 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Tokyo Gas Co Ltd

Country

Japan

Industry

Utilities

Market Cap

1.5T JPY

Dividend Yield

2.01%

Description

Tokyo Gas Co., Ltd. engages in the provision of city gas and other gas-related products. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 16,858 full-time employees. The firm operates in five business segments. The Gas segment is engaged in the production, provision and sale of gas and liquid gas, as well as the sale of liquefied natural gas (LNG). The Electric Power segment is engaged in the sale of electric power, as well as the operation and management of power plants. The Overseas segment is engaged in the development and investment of overseas resources, as well as the provision of energy. The Energy Related segment is engaged in the engineering solutions business such as engineering and energy services, as well as the sale of gas equipment and the construction of gas related facilities. The Real Estate segment is engaged in the development, leasing and management of real estate. The firm is also engaged in the LNG transportation business and information processing business.

Contact

TOKYO-TO
Minato-ku
Tokyo Gas Bldg., 1-5-20, Kaigan
+81354007736.0
https://www.tokyo-gas.co.jp/

IPO

1949-05-16

Employees

16 858

Officers

President, CEO, Representative Corporate Executive Officer & Director
Mr. Shinichi Sasayama
Senior Managing Executive Officer & CFO
Hirofumi Sato
Rep. Corporate Executive Officer, VP, CTO & Chief Executive of Green Transformation Company
Mr. Kentaro Kimoto
Managing Executive Officer & CIO
Ayumi Shigitani
GM of Corporate Communications Department & Executive Officer
Kowada Yuko
Managing Executive Officer, Chief Risk Management Officer & C.H.R.O.
Eito Tsuji
Show More
Executive VP & Chief Executive of Energy Solution Div.
Mr. Kunio Nohata
Managing Executive Officer & Chief Executive of Regional Development Division
Tadashi Komiyama
Senior Managing Executive Officer
Mr. Hiroshi Kishino
Show Less

See Also

Discover More
What is the Intrinsic Value of one Tokyo Gas Co Ltd stock?

The intrinsic value of one Tokyo Gas Co Ltd stock under the Base Case scenario is 10 788.56 JPY.

Is Tokyo Gas Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 802 JPY, Tokyo Gas Co Ltd is Undervalued by 65%.