` Comparison: KSI, 2413 - Alpha Spread

KSI
vs
2413

Over the past 12 months, KSI has underperformed M3 Inc, delivering a return of +10% compared to the M3 Inc's +76% growth.

Smart Verdict
AI-Powered

Not Sure Which Stock Wins?
Let AI Decide.
KSI
2413
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Valuation
Growth
Profitability
Solvency
Comparing Valuation
Running a multi-layered valuation analysis to compare how attractive each stock is.
Comparing Growth
Financial growth, forecasts, volatility, and historical drawdowns.
Comparing Profitability
Margins, returns on capital, and the consistency of profitability.
Comparing Solvency
Debt levels, liquidity, interest coverage, and bankruptcy risk.
Summarizing...
We need a little more time to summarize the results

Valuation Comparison

KSI Intrinsic Value
7.06 CAD
Undervaluation 24%
Intrinsic Value
Price
Intrinsic Value
2 036.48 JPY
Overvaluation 14%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
Kneat.com Inc
TSX:KSI
5.35 CAD
M3 Inc
TSE:2413
2 370 JPY
Valuation Scenario:
Bear Case
Base Case
Bull Case

Growth Comparison

Growth Over Time
KSI, 2413

KSI
2413
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
Kneat.com Inc
Revenue
M3 Inc
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
KSI, 2413

KSI
2413
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
Kneat.com Inc
TSX:KSI
M3 Inc
TSE:2413
What is Free Cash Flow?

Gross Margin

KSI
75.4%
M3 Inc
52.7%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

Operating Margin

KSI
-11.4%
M3 Inc
20.5%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

Net Margin

KSI
0.8%
M3 Inc
13.4%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

FCF Margin

KSI
-9.8%
M3 Inc
13.9%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

ROE

KSI
1%
M3 Inc
11.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

ROA

KSI
0.4%
M3 Inc
7.6%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

ROIC

KSI
-7.3%
M3 Inc
12.7%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

ROCE

KSI
-8.8%
M3 Inc
13.4%
LTM 3Y Avg 5Y Avg 10Y Avg
Kneat.com Inc
M3 Inc

Solvency Comparison

Balance Sheet Comparison

Stocks Performance

Stocks Performance
KSI, 2413

Loading

Performance Gap
KSI, 2413

Loading
KSI
2413
Difference
www.alphaspread.com

Performance By Year
KSI, 2413

Loading
KSI
2413
Add Stock
Not Sure Which Stock Wins?
Let AI Decide
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Compare KSI to other stocks
Unlock Full Access to Alpha Spread
Create Free Account