First Time Loading...

Members Co Ltd
TSE:2130

Watchlist Manager
Members Co Ltd Logo
Members Co Ltd
TSE:2130
Watchlist
Price: 892 JPY -0.11% Market Closed
Updated: Apr 26, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 497.22 JPY
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Members 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 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.

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
Members Co Ltd

Provide an overview of the primary business activities
of Members Co Ltd.

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

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

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

Show all valuation multiples
for Members Co Ltd.

Provide P/S
for Members Co Ltd.

Provide P/E
for Members Co Ltd.

Provide P/OCF
for Members Co Ltd.

Provide P/FCFE
for Members Co Ltd.

Provide P/B
for Members Co Ltd.

Provide EV/S
for Members Co Ltd.

Provide EV/GP
for Members Co Ltd.

Provide EV/EBITDA
for Members Co Ltd.

Provide EV/EBIT
for Members Co Ltd.

Provide EV/OCF
for Members Co Ltd.

Provide EV/FCFF
for Members Co Ltd.

Provide EV/IC
for Members Co Ltd.

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

What are the Revenue projections
for Members Co Ltd?

How accurate were the past Revenue estimates
for Members Co Ltd?

What are the Net Income projections
for Members Co Ltd?

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

What are the EPS projections
for Members Co Ltd?

How accurate were the past EPS estimates
for Members Co Ltd?

What are the EBIT projections
for Members Co Ltd?

How accurate were the past EBIT estimates
for Members Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Members Co Ltd.

Provide ROE
for Members Co Ltd.

Provide ROA
for Members Co Ltd.

Provide ROIC
for Members Co Ltd.

Provide ROCE
for Members Co Ltd.

Provide Gross Margin
for Members Co Ltd.

Provide Operating Margin
for Members Co Ltd.

Provide Net Margin
for Members Co Ltd.

Provide FCF Margin
for Members Co Ltd.

Show all solvency ratios
for Members Co Ltd.

Provide D/E Ratio
for Members Co Ltd.

Provide D/A Ratio
for Members Co Ltd.

Provide Interest Coverage Ratio
for Members Co Ltd.

Provide Altman Z-Score Ratio
for Members Co Ltd.

Provide Quick Ratio
for Members Co Ltd.

Provide Current Ratio
for Members Co Ltd.

Provide Cash Ratio
for Members Co Ltd.

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

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

What is the current Free Cash Flow
of Members Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Members Co Ltd.

Financials

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
Efficiency

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

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

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.

Positive 3-Year Average ROIC
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Gross Profit
54/100
Profitability
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.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
85/100
Solvency
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

Wall Street analysts forecast Members Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Members Co Ltd is 3 740 JPY .

Lowest
Price Target
Not Available
Average
Price Target
3 740 JPY
319% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Members Co Ltd

1M 1M
-3%
6M 6M
-20%
1Y 1Y
-27%
3Y 3Y
-64%
5Y 5Y
-48%
10Y 10Y
+253%
Annual Price Range
892
52w Low
841
52w High
1 802
Price Metrics
Average Annual Return 3.43%
Standard Deviation of Annual Returns 17.51%
Max Drawdown -76%
Shares Statistics
Market Capitalization 11.6B JPY
Shares Outstanding 13 155 225
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Members Co Ltd Logo
Members Co Ltd

Country

Japan

Industry

Media

Market Cap

11.6B JPY

Dividend Yield

6.83%

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

TOKYO-TO
Chuo-Ku
37F, Harumi Island Triton Square Office Tower X, 1-8-10, Harumi
+81351440660.0
https://www.members.co.jp/

IPO

2006-11-02

Employees

1 476

Officers

President & Director
Akihiko Takano
Chief of Finance, Accounting Office & Corporate Service Div and Executive Officer
Mr. Masahito Komine
Senior Managing Executive Officer & CHRO
Ms. Masako Takeda
Senior Managing Executive Officer
Naoki Nishizawa
Managing Executive Officer
Hiroshi Tsukamoto

See Also

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

The intrinsic value of one Members Co Ltd stock under the Base Case scenario is 1 497.22 JPY.

Is Members Co Ltd stock undervalued or overvalued?

Compared to the current market price of 892 JPY, Members Co Ltd is Undervalued by 40%.