E-Supportlink Ltd
TSE:2493

Watchlist Manager
E-Supportlink Ltd Logo
E-Supportlink Ltd
TSE:2493
Watchlist
Price: 953 JPY 0.53% Market Closed
Market Cap: 4.2B JPY

Intrinsic Value

The intrinsic value of one E-Supportlink Ltd stock under the Base Case scenario is 670.08 JPY. Compared to the current market price of 953 JPY, E-Supportlink Ltd is Overvalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
670.08 JPY
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
E-Supportlink Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about E-Supportlink Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is E-Supportlink Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for E-Supportlink Ltd.

Explain Valuation
Compare E-Supportlink Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about E-Supportlink Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
E-Supportlink Ltd

Current Assets 4.1B
Cash & Short-Term Investments 1.9B
Receivables 1.8B
Other Current Assets 435.1m
Non-Current Assets 1.8B
PP&E 182.5m
Intangibles 941m
Other Non-Current Assets 656.4m
Current Liabilities 1.7B
Accounts Payable 809.7m
Accrued Liabilities 59.9m
Other Current Liabilities 801.9m
Non-Current Liabilities 626m
Long-Term Debt 257.6m
Other Non-Current Liabilities 368.4m
Efficiency

Free Cash Flow Analysis
E-Supportlink Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
E-Supportlink Ltd

Revenue
6.1B JPY
Cost of Revenue
-4.1B JPY
Gross Profit
2B JPY
Operating Expenses
-2B JPY
Operating Income
77.9m JPY
Other Expenses
1.6m JPY
Net Income
79.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

E-Supportlink Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining Gross Margin
42/100
Profitability
Score

E-Supportlink Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

E-Supportlink Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
High Interest Coverage
Low D/E
Long-Term Solvency
76/100
Solvency
Score

E-Supportlink Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
E-Supportlink Ltd

There are no price targets for E-Supportlink Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for E-Supportlink Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one E-Supportlink Ltd stock?

The intrinsic value of one E-Supportlink Ltd stock under the Base Case scenario is 670.08 JPY.

Is E-Supportlink Ltd stock undervalued or overvalued?

Compared to the current market price of 953 JPY, E-Supportlink Ltd is Overvalued by 30%.

Back to Top