Dawn Corp
TSE:2303
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%.
Valuation Backtest
Dawn Corp
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
Dawn Corp's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
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.
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
According to Wall Street analysts, the average 1-year price target for Dawn Corp is 3 100 JPY .
Shareholder Return
Price
Dawn Corp
Average Annual Return | 35.48% |
Standard Deviation of Annual Returns | 77.8% |
Max Drawdown | -61% |
Market Capitalization | 5.9B JPY |
Shares Outstanding | 3 120 032 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.