First Time Loading...
B

Benefit One Inc
TSE:2412

Watchlist Manager
Benefit One Inc
TSE:2412
Watchlist
Price: 2 165.5 JPY 0.02%
Updated: Apr 25, 2024

Intrinsic Value

Benefit One Inc. engages in the provision of membership benefits with focus on welfare benefits. [ Read More ]

The intrinsic value of one Benefit One Inc stock under the Base Case scenario is 1 374.62 JPY. Compared to the current market price of 2 165.5 JPY, Benefit One Inc is Overvalued by 37%.

Key Points:
Intrinsic Value
Base Case
1 374.62 JPY
Overvaluation 37%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
Benefit One Inc

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

Run backtest to discover the historical profit from buying and selling Benefit One 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
Benefit One Inc

Provide an overview of the primary business activities
of Benefit One Inc.

What unique competitive advantages
does Benefit One Inc hold over its rivals?

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

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

Show all valuation multiples
for Benefit One Inc.

Provide P/S
for Benefit One Inc.

Provide P/E
for Benefit One Inc.

Provide P/OCF
for Benefit One Inc.

Provide P/FCFE
for Benefit One Inc.

Provide P/B
for Benefit One Inc.

Provide EV/S
for Benefit One Inc.

Provide EV/GP
for Benefit One Inc.

Provide EV/EBITDA
for Benefit One Inc.

Provide EV/EBIT
for Benefit One Inc.

Provide EV/OCF
for Benefit One Inc.

Provide EV/FCFF
for Benefit One Inc.

Provide EV/IC
for Benefit One Inc.

Show me price targets
for Benefit One Inc made by professional analysts.

What are the Revenue projections
for Benefit One Inc?

How accurate were the past Revenue estimates
for Benefit One Inc?

What are the Net Income projections
for Benefit One Inc?

How accurate were the past Net Income estimates
for Benefit One Inc?

What are the EPS projections
for Benefit One Inc?

How accurate were the past EPS estimates
for Benefit One Inc?

What are the EBIT projections
for Benefit One Inc?

How accurate were the past EBIT estimates
for Benefit One Inc?

Compare the revenue forecasts
for Benefit One Inc with those of its competitors based on recent analyst estimates.

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

Compare historical revenue growth rates
of Benefit One Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Benefit One Inc.

Provide ROE
for Benefit One Inc.

Provide ROA
for Benefit One Inc.

Provide ROIC
for Benefit One Inc.

Provide ROCE
for Benefit One Inc.

Provide Gross Margin
for Benefit One Inc.

Provide Operating Margin
for Benefit One Inc.

Provide Net Margin
for Benefit One Inc.

Provide FCF Margin
for Benefit One Inc.

Show all solvency ratios
for Benefit One Inc.

Provide D/E Ratio
for Benefit One Inc.

Provide D/A Ratio
for Benefit One Inc.

Provide Interest Coverage Ratio
for Benefit One Inc.

Provide Altman Z-Score Ratio
for Benefit One Inc.

Provide Quick Ratio
for Benefit One Inc.

Provide Current Ratio
for Benefit One Inc.

Provide Cash Ratio
for Benefit One Inc.

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

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

What is the current Free Cash Flow
of Benefit One Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Benefit One Inc.

Financials

Balance Sheet Decomposition
Benefit One Inc

Current Assets 21.7B
Cash & Short-Term Investments 7.5B
Receivables 4.2B
Other Current Assets 10.1B
Non-Current Assets 26.3B
PP&E 1.6B
Intangibles 21.5B
Other Non-Current Assets 3.2B
Current Liabilities 15.8B
Accounts Payable 3B
Short-Term Debt 82m
Other Current Liabilities 12.7B
Non-Current Liabilities 9.8B
Long-Term Debt 7B
Other Non-Current Liabilities 2.8B
Efficiency

Earnings Waterfall
Benefit One Inc

Revenue
39.7B JPY
Cost of Revenue
-19.9B JPY
Gross Profit
19.8B JPY
Operating Expenses
-11.4B JPY
Operating Income
8.5B JPY
Other Expenses
-2.7B JPY
Net Income
5.7B JPY

Free Cash Flow Analysis
Benefit One Inc

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

Profitability Score
Profitability Due Diligence

Benefit One Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Year Average ROIC
Positive Free Cash Flow
65/100
Profitability
Score

Benefit One Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Benefit One Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Benefit One Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Benefit One Inc

Wall Street analysts forecast Benefit One Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Benefit One Inc is 1 870 JPY with a low forecast of 1 616 JPY and a high forecast of 2 205 JPY.

Lowest
Price Target
1 616 JPY
25% Downside
Average
Price Target
1 870 JPY
14% Downside
Highest
Price Target
2 205 JPY
2% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Benefit One Inc

1M 1M
+0%
6M 6M
+109%
1Y 1Y
+19%
3Y 3Y
-22%
5Y 5Y
+0%
10Y 10Y
+1 000%
Annual Price Range
2 165.5
52w Low
945.7
52w High
2 173
Price Metrics
Average Annual Return 8.88%
Standard Deviation of Annual Returns 52.87%
Max Drawdown -84%
Shares Statistics
Market Capitalization 343B JPY
Shares Outstanding 158 416 992
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Benefit One Inc

Country

Japan

Industry

Professional Services

Market Cap

343B JPY

Dividend Yield

3.33%

Description

Benefit One Inc. engages in the provision of membership benefits with focus on welfare benefits. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 860 full-time employees. The company went IPO on 2006-03-03. The firm is mainly engage in the welfare business that promotes management efficiency and employee satisfaction, as well as the personal business, the incentive business and the health care business. The personal business is engaged in the provision of the Benefit Station program to customers of partner companies. The incentive business is engaged in the provision of issuance, management and exchange services of reward points as a part of corporate loyalty and motivation improvement measures. The health care business is engaged in the provision of one-stop health support services for preventing physical and mental illnesses such as health checkup services, specific health guidance services, health points and stress checks services through collecting business consignment fees from health insurance societies and business provides.

Contact

TOKYO-TO
Chiyoda-ku
9F, Job Hub Square, 2-6-2, Ote-machi
+81368703800.0
https://corp.benefit-one.co.jp/

IPO

2006-03-03

Employees

860

Officers

Executive Chairman of the Board
Ms. Junko Fukasawa
COO, President & Representative Director
Mr. Norio Shiraishi
Managing Executive Officer & Director
Mr. Kenji Ozaki
Executive VP & Director
Ms. Hideyo Tanaka

See Also

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

The intrinsic value of one Benefit One Inc stock under the Base Case scenario is 1 374.62 JPY.

Is Benefit One Inc stock undervalued or overvalued?

Compared to the current market price of 2 165.5 JPY, Benefit One Inc is Overvalued by 37%.