Members Co Ltd
TSE:2130
Intrinsic Value
Members Co., Ltd. engages in net business support. [ Read More ]
The intrinsic value of one Members Co Ltd stock under the Base Case scenario is 1 497.22 JPY. Compared to the current market price of 892 JPY, Members Co Ltd is Undervalued by 40%.
Valuation Backtest
Members Co Ltd
Run backtest to discover the historical profit from buying and selling Members 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
Balance Sheet Decomposition
Members Co Ltd
Current Assets | 7.2B |
Cash & Short-Term Investments | 3B |
Receivables | 3.3B |
Other Current Assets | 913.2m |
Non-Current Assets | 3.4B |
Long-Term Investments | 1.4B |
PP&E | 1.2B |
Intangibles | 124.6m |
Other Non-Current Assets | 569m |
Current Liabilities | 4.6B |
Accounts Payable | 1.1B |
Other Current Liabilities | 3.5B |
Non-Current Liabilities | 472.3m |
Long-Term Debt | 236.1m |
Other Non-Current Liabilities | 236.2m |
Earnings Waterfall
Members Co Ltd
Revenue
|
19.6B
JPY
|
Cost of Revenue
|
-15.2B
JPY
|
Gross Profit
|
4.4B
JPY
|
Operating Expenses
|
-4.2B
JPY
|
Operating Income
|
264.7m
JPY
|
Other Expenses
|
-15.3m
JPY
|
Net Income
|
249.4m
JPY
|
Free Cash Flow Analysis
Members Co Ltd
Profitability Score
Profitability Due Diligence
Members Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Members Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Members Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Members Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Members Co Ltd
According to Wall Street analysts, the average 1-year price target for Members Co Ltd is 3 740 JPY .
Shareholder Return
Price
Members Co Ltd
Average Annual Return | 3.43% |
Standard Deviation of Annual Returns | 17.51% |
Max Drawdown | -76% |
Market Capitalization | 11.6B JPY |
Shares Outstanding | 13 155 225 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Members Co., Ltd. engages in net business support. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 1,476 full-time employees. The company went IPO on 2006-11-02. The firm supports the Internet business of client companies through the provision of comprehensive web production services such as website construction, social media marketing, multi-device correspondence, the attracting service of customers' corporate websites and others.
Contact
IPO
Employees
Officers
The intrinsic value of one Members Co Ltd stock under the Base Case scenario is 1 497.22 JPY.
Compared to the current market price of 892 JPY, Members Co Ltd is Undervalued by 40%.