First Time Loading...

Kushim Inc
TSE:2345

Watchlist Manager
Kushim Inc Logo
Kushim Inc
TSE:2345
Watchlist
Price: 234 JPY -0.85%
Updated: Apr 19, 2024

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%.

Key Points:
Intrinsic Value
Base Case
104.07 JPY
Overvaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kushim Inc

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

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.

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
Kushim Inc

Provide an overview of the primary business activities
of Kushim Inc.

What unique competitive advantages
does Kushim Inc hold over its rivals?

What risks and challenges
does Kushim Inc face in the near future?

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

Show all valuation multiples
for Kushim Inc.

Provide P/S
for Kushim Inc.

Provide P/E
for Kushim Inc.

Provide P/OCF
for Kushim Inc.

Provide P/FCFE
for Kushim Inc.

Provide P/B
for Kushim Inc.

Provide EV/S
for Kushim Inc.

Provide EV/GP
for Kushim Inc.

Provide EV/EBITDA
for Kushim Inc.

Provide EV/EBIT
for Kushim Inc.

Provide EV/OCF
for Kushim Inc.

Provide EV/FCFF
for Kushim Inc.

Provide EV/IC
for Kushim Inc.

Compare the intrinsic valuations
of Kushim Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kushim Inc against its competitors.

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

Compare the P/E ratios
of Kushim Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Kushim Inc with its peers.

Analyze the financial leverage
of Kushim Inc compared to its main competitors.

Show all profitability ratios
for Kushim Inc.

Provide ROE
for Kushim Inc.

Provide ROA
for Kushim Inc.

Provide ROIC
for Kushim Inc.

Provide ROCE
for Kushim Inc.

Provide Gross Margin
for Kushim Inc.

Provide Operating Margin
for Kushim Inc.

Provide Net Margin
for Kushim Inc.

Provide FCF Margin
for Kushim Inc.

Show all solvency ratios
for Kushim Inc.

Provide D/E Ratio
for Kushim Inc.

Provide D/A Ratio
for Kushim Inc.

Provide Interest Coverage Ratio
for Kushim Inc.

Provide Altman Z-Score Ratio
for Kushim Inc.

Provide Quick Ratio
for Kushim Inc.

Provide Current Ratio
for Kushim Inc.

Provide Cash Ratio
for Kushim Inc.

What is the historical Revenue growth
over the last 5 years for Kushim Inc?

What is the historical Net Income growth
over the last 5 years for Kushim Inc?

What is the current Free Cash Flow
of Kushim Inc?

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kushim Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Negative Gross Profit
Negative ROIC
Declining ROIC
Negative 1-Year Revenue Growth
20/100
Profitability
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.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
35/100
Solvency
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

There are no price targets for Kushim Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Kushim Inc

1M 1M
-21%
6M 6M
-40%
1Y 1Y
-44%
3Y 3Y
-67%
5Y 5Y
-73%
10Y 10Y
-54%
Annual Price Range
234
52w Low
211
52w High
456
Price Metrics
Average Annual Return -16.47%
Standard Deviation of Annual Returns 20.36%
Max Drawdown -87%
Shares Statistics
Market Capitalization 3.9B JPY
Shares Outstanding 17 718 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kushim Inc Logo
Kushim Inc

Country

Japan

Industry

Technology

Market Cap

3.9B JPY

Dividend Yield

0%

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

TOKYO-TO
Minato-ku
3F, VORT Minami-Aoyama, 6-7-2, Minami-Aoyama
+81364277380.0
https://www.kushim.co.jp/

IPO

2002-12-13

Employees

65

Officers

President & Representative Director
Mr. Daisuke Ito
CTO & Director
Mr. Hiroki Tahara

See Also

Discover More
What is the Intrinsic Value of one Kushim Inc stock?

The intrinsic value of one Kushim Inc stock under the Base Case scenario is 104.07 JPY.

Is Kushim Inc stock undervalued or overvalued?

Compared to the current market price of 234 JPY, Kushim Inc is Overvalued by 56%.