First Time Loading...

EXEO Group Inc
TSE:1951

Watchlist Manager
EXEO Group Inc Logo
EXEO Group Inc
TSE:1951
Watchlist
Price: 1 702 JPY 1.31%
Updated: Apr 26, 2024

Intrinsic Value

EXEO Group, Inc. engages in the telecommunications infrastructure and engineering business. [ Read More ]

The intrinsic value of one EXEO Group Inc stock under the Base Case scenario is 1 080.31 JPY. Compared to the current market price of 1 702 JPY, EXEO Group Inc is Overvalued by 37%.

Key Points:
Intrinsic Value
Base Case
1 080.31 JPY
Overvaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
EXEO Group Inc

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

Run backtest to discover the historical profit from buying and selling EXEO Group Inc 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
EXEO Group Inc

Provide an overview of the primary business activities
of EXEO Group Inc.

What unique competitive advantages
does EXEO Group Inc hold over its rivals?

What risks and challenges
does EXEO Group Inc face in the near future?

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

Show all valuation multiples
for EXEO Group Inc.

Provide P/S
for EXEO Group Inc.

Provide P/E
for EXEO Group Inc.

Provide P/OCF
for EXEO Group Inc.

Provide P/FCFE
for EXEO Group Inc.

Provide P/B
for EXEO Group Inc.

Provide EV/S
for EXEO Group Inc.

Provide EV/GP
for EXEO Group Inc.

Provide EV/EBITDA
for EXEO Group Inc.

Provide EV/EBIT
for EXEO Group Inc.

Provide EV/OCF
for EXEO Group Inc.

Provide EV/FCFF
for EXEO Group Inc.

Provide EV/IC
for EXEO Group Inc.

Show me price targets
for EXEO Group Inc made by professional analysts.

What are the Revenue projections
for EXEO Group Inc?

How accurate were the past Revenue estimates
for EXEO Group Inc?

What are the Net Income projections
for EXEO Group Inc?

How accurate were the past Net Income estimates
for EXEO Group Inc?

What are the EPS projections
for EXEO Group Inc?

How accurate were the past EPS estimates
for EXEO Group Inc?

What are the EBIT projections
for EXEO Group Inc?

How accurate were the past EBIT estimates
for EXEO Group Inc?

Compare the revenue forecasts
for EXEO Group Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of EXEO Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of EXEO Group Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of EXEO Group Inc compared to its peers.

Compare the P/E ratios
of EXEO Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing EXEO Group Inc with its peers.

Analyze the financial leverage
of EXEO Group Inc compared to its main competitors.

Show all profitability ratios
for EXEO Group Inc.

Provide ROE
for EXEO Group Inc.

Provide ROA
for EXEO Group Inc.

Provide ROIC
for EXEO Group Inc.

Provide ROCE
for EXEO Group Inc.

Provide Gross Margin
for EXEO Group Inc.

Provide Operating Margin
for EXEO Group Inc.

Provide Net Margin
for EXEO Group Inc.

Provide FCF Margin
for EXEO Group Inc.

Show all solvency ratios
for EXEO Group Inc.

Provide D/E Ratio
for EXEO Group Inc.

Provide D/A Ratio
for EXEO Group Inc.

Provide Interest Coverage Ratio
for EXEO Group Inc.

Provide Altman Z-Score Ratio
for EXEO Group Inc.

Provide Quick Ratio
for EXEO Group Inc.

Provide Current Ratio
for EXEO Group Inc.

Provide Cash Ratio
for EXEO Group Inc.

What is the historical Revenue growth
over the last 5 years for EXEO Group Inc?

What is the historical Net Income growth
over the last 5 years for EXEO Group Inc?

What is the current Free Cash Flow
of EXEO Group Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for EXEO Group Inc.

Financials

Balance Sheet Decomposition
EXEO Group Inc

Current Assets 327.4B
Cash & Short-Term Investments 58.1B
Receivables 171.9B
Other Current Assets 97.4B
Non-Current Assets 243.6B
PP&E 146.3B
Intangibles 23.3B
Other Non-Current Assets 74B
Current Liabilities 152.4B
Accounts Payable 49.5B
Other Current Liabilities 102.9B
Non-Current Liabilities 113.7B
Long-Term Debt 76B
Other Non-Current Liabilities 37.7B
Efficiency

Earnings Waterfall
EXEO Group Inc

Revenue
613.7B JPY
Cost of Revenue
-526.6B JPY
Gross Profit
87.1B JPY
Operating Expenses
-54.6B JPY
Operating Income
32.5B JPY
Other Expenses
-10.1B JPY
Net Income
22.4B JPY

Free Cash Flow Analysis
EXEO Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

EXEO Group Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Positive Free Cash Flow
47/100
Profitability
Score

EXEO Group Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

EXEO Group Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
Long-Term Solvency
74/100
Solvency
Score

EXEO Group Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
EXEO Group Inc

Wall Street analysts forecast EXEO Group Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXEO Group Inc is 1 645.84 JPY with a low forecast of 1 439.25 JPY and a high forecast of 1 942.5 JPY.

Lowest
Price Target
1 439.25 JPY
15% Downside
Average
Price Target
1 645.84 JPY
3% Downside
Highest
Price Target
1 942.5 JPY
14% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
EXEO Group Inc

1M 1M
+5%
6M 6M
+16%
1Y 1Y
+45%
3Y 3Y
+40%
5Y 5Y
+52%
10Y 10Y
+349%
Annual Price Range
1 702
52w Low
1 167.5721
52w High
1 702
Price Metrics
Average Annual Return -2.25%
Standard Deviation of Annual Returns 10.01%
Max Drawdown -33%
Shares Statistics
Market Capitalization 358.4B JPY
Shares Outstanding 210 574 838
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

EXEO Group Inc Logo
EXEO Group Inc

Country

Japan

Industry

Construction

Market Cap

358.4B JPY

Dividend Yield

3.5%

Description

EXEO Group, Inc. engages in the telecommunications infrastructure and engineering business. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 14,374 full-time employees. The company consists of four business segments: Kyowa Exeo Group, C Cube Group, Seibu Denki Group and Nippon Dentsu Group. The segments are mainly engaged in the construction of equipment and urban infrastructure for communication carriers, network integration, and system integration, centering on their respective construction areas. The engineering solution business includes communication carriers that build and maintain communication infrastructure equipment, and urban infrastructure that builds and maintains various communication infrastructure equipment for local governments, government agencies, railway companies, private companies and others. The system solution business builds systems and provides system integration for various companies such as telecommunications carriers, finance and manufacturing. The firm also operates pipe work business.

Contact

TOKYO-TO
Shibuya-Ku
3-29-20, Shibuya
+81357781111.0
http://www.exeo.co.jp/

IPO

1973-03-01

Employees

14 374

Officers

President, CEO & Representative Director
Mr. Tetsuya Funabashi
CFO, Executive Officer, GM of Finance Department & Director
Mr. Shigeki Hayashi
Operating Officer & GM of Human Resources Department
Mr. Kazunori Yuasa
Senior Managing Executive Officer, GM of Corporate Planning Dept. & Director
Mr. Koichi Mino
Managing Executive Officer, GM of Group Business Promotion Department & Director
Mr. Yuichi Koyoma
Senior Managing Exe. Officer, GM of Electricity, Environment & Smart Energy HQ and Director
Mr. Noriyuki Watabe
Show More
Managing Executive Officer & Director
Mr. Takafumi Sakaguchi
Managing Executive Officer, GM of Global Business Headquarters & Director
Mr. Fumitoshi Imaizumi
Show Less

See Also

Discover More
What is the Intrinsic Value of one EXEO Group Inc stock?

The intrinsic value of one EXEO Group Inc stock under the Base Case scenario is 1 080.31 JPY.

Is EXEO Group Inc stock undervalued or overvalued?

Compared to the current market price of 1 702 JPY, EXEO Group Inc is Overvalued by 37%.