Hiroshima Gas Co Ltd
TSE:9535
Intrinsic Value
Hiroshima Gas Co., Ltd. engages in the gas business, which includes the sale of gas appliances, liquefied natural gas (LNG), and liquefied petroleum gas (LPG). [ Read More ]
The intrinsic value of one
Hiroshima Gas Co Ltd
stock under the Base Case scenario is
1 077.32
JPY.
Compared to the current market price of 382 JPY,
Hiroshima Gas Co Ltd
is
Undervalued by 65%.
Hiroshima Gas Co Ltd's market capitalization is 26.2B JPY.
Hiroshima Gas Co Ltd stock price is 382 JPY.
Hiroshima Gas Co Ltd stock price (382 JPY) is 65% less than its Intrinsic Value (1 077.32 JPY).
Hiroshima Gas Co Ltd. Open DCF Valuation
Hiroshima Gas Co Ltd stock price (382 JPY) is 65% less than its Relative Value (1 077.32 JPY). Open Relative Valuation
Hiroshima Gas Co Ltd.
Hiroshima Gas Co Ltd has positive Net Debt. This means that the company has more debt (50B JPY) than cash and short-term investments (27B JPY).
Hiroshima Gas Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 3% to 4%.
Hiroshima Gas Co Ltd's Revenue has grown by 8% over the past 12 months.
Hiroshima Gas Co Ltd's ROE (Return on Equity) has decreased in the last 3 years from 10% to 7%.
Hiroshima Gas Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 7%.
Hiroshima Gas Co Ltd has positive three-year average ROE (Return on Equity): 8%. The company is efficient at transforming stockholders' equity into net income.
Hiroshima Gas Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 4%.
Hiroshima Gas Co Ltd has positive Net Income for the last twelve months.
Hiroshima Gas Co Ltd's Revenue has been growing by 8% per year for the last 3 years.
Hiroshima Gas Co Ltd has positive Free Cash Flow for the last twelve months.
Hiroshima Gas Co Ltd has positive Operating Income for the last twelve months.
Hiroshima Gas Co Ltd has a very low three-year average ROIC (Return on Invested Capital): 3%. The company is not efficient at using invested capital to generate operating income.
Hiroshima Gas Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.76.
Hiroshima Gas Co Ltd has positive Gross Profit for the last twelve months.
Hiroshima Gas Co Ltd's long-term assets (134B JPY) exceed its long-term liabilties (69B JPY).
Hiroshima Gas Co Ltd's Altman Z-Score is very low and is equal to 1.75.
Hiroshima Gas Co Ltd's short-term assets (49B JPY) exceed its short-term liabilties (19B JPY).
Hiroshima Gas Co Ltd earns more than enough operating income (6B JPY) to safely cover interest payments on its debt (201m JPY).
Valuation Backtest
Hiroshima Gas Co Ltd
Run backtest to discover the historical profit from buying and selling
Hiroshima 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.
Fundamental Analysis
Hiroshima Gas Co Ltd
Balance Sheet Decomposition
Hiroshima Gas Co Ltd
| Current Assets | 48.7B |
| Cash & Short-Term Investments | 27.4B |
| Receivables | 8.5B |
| Other Current Assets | 12.8B |
| Non-Current Assets | 85.6B |
| Long-Term Investments | 14.5B |
| PP&E | 66B |
| Intangibles | 126m |
| Other Non-Current Assets | 5.1B |
| Current Liabilities | 18.6B |
| Accounts Payable | 7B |
| Short-Term Debt | 6B |
| Other Current Liabilities | 5.6B |
| Non-Current Liabilities | 50.2B |
| Long-Term Debt | 43.7B |
| Other Non-Current Liabilities | 6.5B |
Earnings Waterfall
Hiroshima Gas Co Ltd
|
Revenue
|
95.4B
JPY
|
|
Cost of Revenue
|
-62.9B
JPY
|
|
Gross Profit
|
32.5B
JPY
|
|
Operating Expenses
|
-26.2B
JPY
|
|
Operating Income
|
6.3B
JPY
|
|
Other Expenses
|
-1.7B
JPY
|
|
Net Income
|
4.6B
JPY
|
Free Cash Flow Analysis
Hiroshima Gas Co Ltd
Profitability Score
Profitability Due Diligence
Hiroshima Gas Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Hiroshima Gas Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hiroshima Gas Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Hiroshima Gas Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hiroshima Gas Co Ltd
Shareholder Return
Price
Hiroshima Gas Co Ltd
| Average Annual Return | 0.24% |
| Standard Deviation of Annual Returns | 4.59% |
| Max Drawdown | -15% |
| Market Capitalization | 26.2B JPY |
| Shares Outstanding | 68 488 200 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Hiroshima Gas Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Hiroshima Gas Co., Ltd. engages in the gas business, which includes the sale of gas appliances, liquefied natural gas (LNG), and liquefied petroleum gas (LPG). The company is headquartered in Hiroshima, Hiroshima-Ken and currently employs 1,627 full-time employees. The firm operates in two business segments. Its Gas segment is engaged in the manufacture, supply and sale of gas, mainly in the Hiroshima Prefecture. Its Gas segment is also involved in the sale of gas equipment, as well as provision of gas equipment installation services. Its Liquefied Petroleum Gas (LPG) segment is involved in the sale of LPG and LPG equipment, as well as the provision of LPG plumping installation services. The others businesses include the construction of piping works, the installation of machinery equipment, as well as the the information distribution business and the provision of elderly services, among others.
Contact
IPO
Employees
Officers
The intrinsic value of one
Hiroshima Gas Co Ltd
stock under the Base Case scenario is
1 077.32
JPY.
Compared to the current market price of 382 JPY,
Hiroshima Gas Co Ltd
is
Undervalued by 65%.
You don't have any saved screeners yet
