Hard Off Corporation Co Ltd
TSE:2674
Intrinsic Value
HARD OFF CORPORATION Co., Ltd. engages in the purchase and sale of used goods. [ Read More ]
The intrinsic value of one
Hard Off Corporation Co Ltd
stock under the Base Case scenario is
1 881.4
JPY.
Compared to the current market price of 1 895 JPY,
Hard Off Corporation Co Ltd
is
Overvalued by 1%.
Hard Off Corporation Co Ltd's market capitalization is 26.3B JPY.
Hard Off Corporation Co Ltd stock price is 1 895 JPY.
Hard Off Corporation Co Ltd stock (1 881.4 JPY) is 1% less than its price (1895 JPY).
Hard Off Corporation Co Ltd stock price (1895 JPY) is 16% less than its DCF Value (2 254.12 JPY). Open DCF Valuation
Hard Off Corporation Co Ltd stock (1 508.69 JPY) is 20% less than its price (1895 JPY). Open Relative Valuation
Hard Off Corporation Co Ltd has downside potential of 37% compared to the average analyst price target.
Open Wall St Estimates
Hard Off Corporation Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 9%.
Hard Off Corporation Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 12%.
Hard Off Corporation Co Ltd's Revenue has grown by 10% over the past 12 months.
Hard Off Corporation Co Ltd has positive Operating Income for the last twelve months.
Hard Off Corporation Co Ltd has positive three-year average ROE (Return on Equity): 8%. The company is efficient at transforming stockholders' equity into net income.
Hard Off Corporation Co Ltd has positive Free Cash Flow for the last twelve months.
Hard Off Corporation Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 3% to 9%.
Hard Off Corporation Co Ltd has positive Net Income for the last twelve months.
Hard Off Corporation Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 3% to 12%.
Hard Off Corporation Co Ltd has positive three-year average ROIC (Return on Invested Capital): 6%. The company is efficient at using invested capital to generate operating income.
Hard Off Corporation Co Ltd has positive Net Debt. This means that the company has more debt (3B JPY) than cash and short-term investments (3B JPY).
Hard Off Corporation Co Ltd's Revenue has been growing by 12% per year for the last 3 years.
Hard Off Corporation Co Ltd's short-term assets (12B JPY) exceed its short-term liabilties (5B JPY).
Hard Off Corporation Co Ltd has positive Gross Profit for the last twelve months.
Hard Off Corporation Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.17.
Hard Off Corporation Co Ltd's long-term assets (22B JPY) exceed its long-term liabilties (6B JPY).
Hard Off Corporation Co Ltd's Altman Z-Score is very high and is equal to 5.03.
Hard Off Corporation Co Ltd earns more than enough operating income (3B JPY) to safely cover interest payments on its debt (8m JPY).
Valuation Backtest
Hard Off Corporation Co Ltd
Run backtest to discover the historical profit from buying and selling
Hard Off Corporation Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Hard Off Corporation Co Ltd
Balance Sheet Decomposition
Hard Off Corporation Co Ltd
| Current Assets | 12B |
| Cash & Short-Term Investments | 2.6B |
| Receivables | 1.2B |
| Other Current Assets | 8.1B |
| Non-Current Assets | 10.2B |
| Long-Term Investments | 3.2B |
| PP&E | 4.1B |
| Intangibles | 618m |
| Other Non-Current Assets | 2.3B |
| Current Liabilities | 4.9B |
| Accounts Payable | 62.9m |
| Accrued Liabilities | 145.6m |
| Short-Term Debt | 2.7B |
| Other Current Liabilities | 2.1B |
| Non-Current Liabilities | 1.3B |
| Other Non-Current Liabilities | 1.3B |
Earnings Waterfall
Hard Off Corporation Co Ltd
|
Revenue
|
29.1B
JPY
|
|
Cost of Revenue
|
-9.1B
JPY
|
|
Gross Profit
|
20B
JPY
|
|
Operating Expenses
|
-17.5B
JPY
|
|
Operating Income
|
2.5B
JPY
|
|
Other Expenses
|
-705.7m
JPY
|
|
Net Income
|
1.8B
JPY
|
Free Cash Flow Analysis
Hard Off Corporation Co Ltd
Profitability Score
Profitability Due Diligence
Hard Off Corporation Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Hard Off Corporation Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hard Off Corporation Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Hard Off Corporation Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hard Off Corporation Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hard Off Corporation Co Ltd
is 1 200 JPY
.
Shareholder Return
Price
Hard Off Corporation Co Ltd
| Average Annual Return | 22.62% |
| Standard Deviation of Annual Returns | 36.72% |
| Max Drawdown | -27% |
| Market Capitalization | 26.3B JPY |
| Shares Outstanding | 13 897 400 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Hard Off Corporation Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
HARD OFF CORPORATION Co., Ltd. engages in the purchase and sale of used goods. The company is headquartered in Shibata-Shi, Niigata-Ken and currently employs 615 full-time employees. The company went IPO on 2004-02-10. The firm operates in two business segments. The Reuse segment is engaged in the purchase and sale of various secondhand goods, including personal computers, audios, visuals, musical instruments, watches, cameras, various software, furniture, interior products, gifts, household goods, garments, sports products, white goods, outdoor products, automobile supplies, toys and others, through the operation of stores under the names Hard Off, Off House, Mode Off, Garage Off, Hobby Off, Liquor Off, Box Shop and Book Off. The FC segment is engaged in the operation of reuse shops Hard Off, Off House, Mode Off, Garage Off, Hobby Off and Recar Off.
Contact
IPO
Employees
Officers
The intrinsic value of one
Hard Off Corporation Co Ltd
stock under the Base Case scenario is
1 881.4
JPY.
Compared to the current market price of 1 895 JPY,
Hard Off Corporation Co Ltd
is
Overvalued by 1%.
You don't have any saved screeners yet
