First Time Loading...

Dawn Corp
TSE:2303

Watchlist Manager
Dawn Corp Logo
Dawn Corp
TSE:2303
Watchlist
Price: 1 918 JPY -0.1% Market Closed
Updated: May 11, 2024

Intrinsic Value

Dawn Corp. engages in the development and license sales of geographical information system (GIS) software that also includes GIS consulting, cloud map application, delivery and emergency services, and... [ Read More ]

The intrinsic value of one Dawn Corp stock under the Base Case scenario is 1 658.87 JPY. Compared to the current market price of 1 918 JPY, Dawn Corp is Overvalued by 14%.

Key Points:
Intrinsic Value
Base Case
1 658.87 JPY
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Dawn Corp

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

Run backtest to discover the historical profit from buying and selling Dawn Corp 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
Dawn Corp

Provide an overview of the primary business activities
of Dawn Corp.

What unique competitive advantages
does Dawn Corp hold over its rivals?

What risks and challenges
does Dawn Corp face in the near future?

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

Show all valuation multiples
for Dawn Corp.

Provide P/S
for Dawn Corp.

Provide P/E
for Dawn Corp.

Provide P/OCF
for Dawn Corp.

Provide P/FCFE
for Dawn Corp.

Provide P/B
for Dawn Corp.

Provide EV/S
for Dawn Corp.

Provide EV/GP
for Dawn Corp.

Provide EV/EBITDA
for Dawn Corp.

Provide EV/EBIT
for Dawn Corp.

Provide EV/OCF
for Dawn Corp.

Provide EV/FCFF
for Dawn Corp.

Provide EV/IC
for Dawn Corp.

Show me price targets
for Dawn Corp made by professional analysts.

Compare the intrinsic valuations
of Dawn Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dawn Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dawn Corp compared to its peers.

Compare the P/E ratios
of Dawn Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Dawn Corp with its peers.

Analyze the financial leverage
of Dawn Corp compared to its main competitors.

Show all profitability ratios
for Dawn Corp.

Provide ROE
for Dawn Corp.

Provide ROA
for Dawn Corp.

Provide ROIC
for Dawn Corp.

Provide ROCE
for Dawn Corp.

Provide Gross Margin
for Dawn Corp.

Provide Operating Margin
for Dawn Corp.

Provide Net Margin
for Dawn Corp.

Provide FCF Margin
for Dawn Corp.

Show all solvency ratios
for Dawn Corp.

Provide D/E Ratio
for Dawn Corp.

Provide D/A Ratio
for Dawn Corp.

Provide Interest Coverage Ratio
for Dawn Corp.

Provide Altman Z-Score Ratio
for Dawn Corp.

Provide Quick Ratio
for Dawn Corp.

Provide Current Ratio
for Dawn Corp.

Provide Cash Ratio
for Dawn Corp.

What is the historical Revenue growth
over the last 5 years for Dawn Corp?

What is the historical Net Income growth
over the last 5 years for Dawn Corp?

What is the current Free Cash Flow
of Dawn Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Dawn Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dawn Corp

Current Assets 1.9B
Cash & Short-Term Investments 1.5B
Receivables 271.3m
Other Current Assets 130.8m
Non-Current Assets 671.3m
Long-Term Investments 550.8m
PP&E 20.8m
Intangibles 3.4m
Other Non-Current Assets 96.2m
Current Liabilities 156m
Accounts Payable 7.9m
Accrued Liabilities 43.2m
Other Current Liabilities 104.8m
Non-Current Liabilities 56.3m
Other Non-Current Liabilities 56.3m
Efficiency

Earnings Waterfall
Dawn Corp

Revenue
1.3B JPY
Cost of Revenue
-445.4m JPY
Gross Profit
903.2m JPY
Operating Expenses
-455.3m JPY
Operating Income
447.9m JPY
Other Expenses
-115.3m JPY
Net Income
332.6m JPY

Free Cash Flow Analysis
Dawn Corp

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

Profitability Score
Profitability Due Diligence

Dawn Corp's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
70/100
Profitability
Score

Dawn Corp's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Dawn Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Dawn Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Dawn Corp

Wall Street analysts forecast Dawn Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Dawn Corp is 3 100 JPY .

Lowest
Price Target
Not Available
Average
Price Target
3 100 JPY
62% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Dawn Corp

1M 1M
-5%
6M 6M
+1%
1Y 1Y
-10%
3Y 3Y
-34%
5Y 5Y
+87%
10Y 10Y
+704%
Annual Price Range
1 918
52w Low
1 820
52w High
2 158
Price Metrics
Average Annual Return 35.48%
Standard Deviation of Annual Returns 77.8%
Max Drawdown -61%
Shares Statistics
Market Capitalization 5.9B JPY
Shares Outstanding 3 120 032
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Dawn Corp Logo
Dawn Corp

Country

Japan

Industry

Technology

Market Cap

5.9B JPY

Dividend Yield

2.09%

Description

Dawn Corp. engages in the development and license sales of geographical information system (GIS) software that also includes GIS consulting, cloud map application, delivery and emergency services, and home page access log analysis services. The company is headquartered in Kobe, Hyogo-Ken and currently employs 56 full-time employees. The company went IPO on 2002-06-12. The GeoBase and GeoBase.NET are software for constructing a geographic information system. The license sales business is engaged in development of geographical information system construction software, sales of license to companies that develop applications according to the end user's specifications and create system, including equipment.

Contact

HYOGO-KEN
Kobe
5F, Sannomiya Grand Bldg., 2-2-21, Isogami-dori, Chuo-ku
+81782229700.0
https://www.dawn-corp.co.jp/

IPO

2002-06-12

Employees

56

Officers

President & Representative Director
Masanobu Miyazaki
Director & GM of Administration
Mr. Jun Iwata
GM of Sales & Director
Mr. Masanao Shinagawa

See Also

Discover More
What is the Intrinsic Value of one Dawn Corp stock?

The intrinsic value of one Dawn Corp stock under the Base Case scenario is 1 658.87 JPY.

Is Dawn Corp stock undervalued or overvalued?

Compared to the current market price of 1 918 JPY, Dawn Corp is Overvalued by 14%.