Tetsujin Inc
TSE:2404
Intrinsic Value
TETSUJIN, Inc. engages in the management of karaoke rooms. [ Read More ]
The intrinsic value of one Tetsujin Inc stock under the Base Case scenario is 263.62 JPY. Compared to the current market price of 371 JPY, Tetsujin Inc is Overvalued by 29%.
Valuation Backtest
Tetsujin Inc
Run backtest to discover the historical profit from buying and selling Tetsujin 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
Tetsujin Inc
Current Assets | 1.4B |
Cash & Short-Term Investments | 737.5m |
Receivables | 276.5m |
Other Current Assets | 422.1m |
Non-Current Assets | 2.8B |
PP&E | 1.4B |
Intangibles | 105.8m |
Other Non-Current Assets | 1.3B |
Current Liabilities | 2.9B |
Accounts Payable | 129.2m |
Accrued Liabilities | 375.1m |
Short-Term Debt | 150m |
Other Current Liabilities | 2.3B |
Non-Current Liabilities | 1.1B |
Long-Term Debt | 658.4m |
Other Non-Current Liabilities | 488.2m |
Earnings Waterfall
Tetsujin Inc
Revenue
|
6.8B
JPY
|
Cost of Revenue
|
-5.8B
JPY
|
Gross Profit
|
929.3m
JPY
|
Operating Expenses
|
-915.3m
JPY
|
Operating Income
|
14m
JPY
|
Other Expenses
|
68.5m
JPY
|
Net Income
|
82.4m
JPY
|
Free Cash Flow Analysis
Tetsujin Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Tetsujin Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Tetsujin Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tetsujin Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Score
Tetsujin Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tetsujin Inc
Shareholder Return
Price
Tetsujin Inc
Average Annual Return | -2.61% |
Standard Deviation of Annual Returns | 37.34% |
Max Drawdown | -67% |
Market Capitalization | 4.9B JPY |
Shares Outstanding | 13 186 062 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
TETSUJIN, Inc. engages in the management of karaoke rooms. The company is headquartered in Meguro-Ku, Tokyo-To and currently employs 165 full-time employees. The company went IPO on 2004-07-01. The firm operates through two business segments. The Karaoke and Restaurant segment is engaged in the operation of karaoke room stores and karaoke and restaurant complex stores under the name of Karaoke Tetsujin, as well as complex cafe stores under the name of Asyl Esse. The company also operates bridal restaurants under the name of 8G HORIE River Terrace Wedding, and ramen stores. The Media and Content Planning segment is engaged in the development, production, sale and distribution of mobile content for mobile phones and operates curation sites. The firm is also engaged in the manufacture, sale and maintenance of audio equipment, as well as the real estate leasing business and beauty business.
Contact
IPO
Employees
Officers
The intrinsic value of one Tetsujin Inc stock under the Base Case scenario is 263.62 JPY.
Compared to the current market price of 371 JPY, Tetsujin Inc is Overvalued by 29%.