Kushim Inc
TSE:2345
Intrinsic Value
Kushim, Inc. engages in the development and sale of electronic learning (e-Learning) software, and provision of certification training and diagnostic services. [ Read More ]
The intrinsic value of one Kushim Inc stock under the Base Case scenario is 104.07 JPY. Compared to the current market price of 234 JPY, Kushim Inc is Overvalued by 56%.
Valuation Backtest
Kushim Inc
Run backtest to discover the historical profit from buying and selling Kushim Inc 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
Kushim Inc
Current Assets | 74.6B |
Cash & Short-Term Investments | 1.7B |
Receivables | 72.5m |
Other Current Assets | 72.7B |
Non-Current Assets | 2.3B |
Long-Term Investments | 1.3B |
PP&E | 64.5m |
Intangibles | 807.9m |
Other Non-Current Assets | 128.1m |
Current Liabilities | 71.4B |
Accounts Payable | 28m |
Accrued Liabilities | 6.7m |
Short-Term Debt | 30m |
Other Current Liabilities | 71.3B |
Non-Current Liabilities | 1.7B |
Long-Term Debt | 1.3B |
Other Non-Current Liabilities | 369.1m |
Earnings Waterfall
Kushim Inc
Revenue
|
740.7m
JPY
|
Cost of Revenue
|
-1B
JPY
|
Gross Profit
|
-302.4m
JPY
|
Operating Expenses
|
-1.5B
JPY
|
Operating Income
|
-1.8B
JPY
|
Other Expenses
|
-461.8m
JPY
|
Net Income
|
-2.3B
JPY
|
Free Cash Flow Analysis
Kushim Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Kushim Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
Kushim Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kushim Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
Kushim Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kushim Inc
Shareholder Return
Price
Kushim Inc
Average Annual Return | -16.47% |
Standard Deviation of Annual Returns | 20.36% |
Max Drawdown | -87% |
Market Capitalization | 3.9B JPY |
Shares Outstanding | 17 718 100 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Kushim, Inc. engages in the development and sale of electronic learning (e-Learning) software, and provision of certification training and diagnostic services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 65 full-time employees. The company went IPO on 2002-12-13. The firm operates in three business segments. The Software segment provides corporate management service called iStudy LMS, a learning management system that comprehensively supports human resource development, and video distribution service. The Training Service segment provides various training courses and services, training and e-learning contents, video recording and video distribution, and paid employment placement service iStudy ACADEMY. The System Engineering segment provides training for advanced information technology (IT) engineers, introduction and dispatching business, and freelance matching business.
Contact
IPO
Employees
Officers
The intrinsic value of one Kushim Inc stock under the Base Case scenario is 104.07 JPY.
Compared to the current market price of 234 JPY, Kushim Inc is Overvalued by 56%.