First Time Loading...

Adastria Co Ltd
TSE:2685

Watchlist Manager
Adastria Co Ltd Logo
Adastria Co Ltd
TSE:2685
Watchlist
Price: 3 520 JPY 1% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

Adastria Co., Ltd. engages in the planning, production, and retail of clothes and sundry goods. [ Read More ]

The intrinsic value of one Adastria Co Ltd stock under the Base Case scenario is 6 024.61 JPY. Compared to the current market price of 3 520 JPY, Adastria Co Ltd is Undervalued by 42%.

Key Points:
Intrinsic Value
Base Case
6 024.61 JPY
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adastria Co Ltd

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

Run backtest to discover the historical profit from buying and selling Adastria Co Ltd 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
Adastria Co Ltd

Provide an overview of the primary business activities
of Adastria Co Ltd.

What unique competitive advantages
does Adastria Co Ltd hold over its rivals?

What risks and challenges
does Adastria Co Ltd face in the near future?

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

Show all valuation multiples
for Adastria Co Ltd.

Provide P/S
for Adastria Co Ltd.

Provide P/E
for Adastria Co Ltd.

Provide P/OCF
for Adastria Co Ltd.

Provide P/FCFE
for Adastria Co Ltd.

Provide P/B
for Adastria Co Ltd.

Provide EV/S
for Adastria Co Ltd.

Provide EV/GP
for Adastria Co Ltd.

Provide EV/EBITDA
for Adastria Co Ltd.

Provide EV/EBIT
for Adastria Co Ltd.

Provide EV/OCF
for Adastria Co Ltd.

Provide EV/FCFF
for Adastria Co Ltd.

Provide EV/IC
for Adastria Co Ltd.

Show me price targets
for Adastria Co Ltd made by professional analysts.

What are the Revenue projections
for Adastria Co Ltd?

How accurate were the past Revenue estimates
for Adastria Co Ltd?

What are the Net Income projections
for Adastria Co Ltd?

How accurate were the past Net Income estimates
for Adastria Co Ltd?

What are the EPS projections
for Adastria Co Ltd?

How accurate were the past EPS estimates
for Adastria Co Ltd?

What are the EBIT projections
for Adastria Co Ltd?

How accurate were the past EBIT estimates
for Adastria Co Ltd?

Compare the revenue forecasts
for Adastria Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adastria Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adastria Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adastria Co Ltd compared to its peers.

Compare the P/E ratios
of Adastria Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Adastria Co Ltd with its peers.

Analyze the financial leverage
of Adastria Co Ltd compared to its main competitors.

Show all profitability ratios
for Adastria Co Ltd.

Provide ROE
for Adastria Co Ltd.

Provide ROA
for Adastria Co Ltd.

Provide ROIC
for Adastria Co Ltd.

Provide ROCE
for Adastria Co Ltd.

Provide Gross Margin
for Adastria Co Ltd.

Provide Operating Margin
for Adastria Co Ltd.

Provide Net Margin
for Adastria Co Ltd.

Provide FCF Margin
for Adastria Co Ltd.

Show all solvency ratios
for Adastria Co Ltd.

Provide D/E Ratio
for Adastria Co Ltd.

Provide D/A Ratio
for Adastria Co Ltd.

Provide Interest Coverage Ratio
for Adastria Co Ltd.

Provide Altman Z-Score Ratio
for Adastria Co Ltd.

Provide Quick Ratio
for Adastria Co Ltd.

Provide Current Ratio
for Adastria Co Ltd.

Provide Cash Ratio
for Adastria Co Ltd.

What is the historical Revenue growth
over the last 5 years for Adastria Co Ltd?

What is the historical Net Income growth
over the last 5 years for Adastria Co Ltd?

What is the current Free Cash Flow
of Adastria Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Adastria Co Ltd.

Financials

Balance Sheet Decomposition
Adastria Co Ltd

Current Assets 68.7B
Cash & Short-Term Investments 23.4B
Receivables 15.7B
Other Current Assets 29.6B
Non-Current Assets 59.2B
Long-Term Investments 768m
PP&E 23.9B
Intangibles 12.4B
Other Non-Current Assets 22.1B
Current Liabilities 48.5B
Accounts Payable 22.7B
Accrued Liabilities 2.5B
Other Current Liabilities 23.4B
Non-Current Liabilities 9.3B
Long-Term Debt 6.5B
Other Non-Current Liabilities 2.7B
Efficiency

Earnings Waterfall
Adastria Co Ltd

Revenue
275.6B JPY
Cost of Revenue
-123.2B JPY
Gross Profit
152.4B JPY
Operating Expenses
-134.3B JPY
Operating Income
18B JPY
Other Expenses
-4.5B JPY
Net Income
13.5B JPY

Free Cash Flow Analysis
Adastria Co Ltd

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

Profitability Score
Profitability Due Diligence

Adastria Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 3-Years Revenue Growth
59/100
Profitability
Score

Adastria Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Adastria Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

87/100
Solvency
Score

Adastria Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Adastria Co Ltd

Wall Street analysts forecast Adastria Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Adastria Co Ltd is 3 899.46 JPY with a low forecast of 3 333 JPY and a high forecast of 4 830 JPY.

Lowest
Price Target
3 333 JPY
5% Downside
Average
Price Target
3 899.46 JPY
11% Upside
Highest
Price Target
4 830 JPY
37% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Adastria Co Ltd

1M 1M
-7%
6M 6M
+16%
1Y 1Y
+37%
3Y 3Y
+106%
5Y 5Y
+40%
10Y 10Y
+294%
Annual Price Range
3 520
52w Low
2 515
52w High
3 960
Price Metrics
Average Annual Return -0.07%
Standard Deviation of Annual Returns 27.78%
Max Drawdown -60%
Shares Statistics
Market Capitalization 159.4B JPY
Shares Outstanding 45 501 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Adastria Co Ltd Logo
Adastria Co Ltd

Country

Japan

Industry

Retail

Market Cap

159.4B JPY

Dividend Yield

2.58%

Description

Adastria Co., Ltd. engages in the planning, production, and retail of clothes and sundry goods. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2002-12-12. The domestic product sales business includes casual fashion brands such as Global Work, LOWRYS FARM, LEPSIM, JEANASiS and RAGEBLUE, and lifestyle brands such as nico and ..., studio CLIP and BAYFLOW.It develops e-commerce (EC) specialized brands such as apres jour. The company develops fashion apparels for adults under the brands such as Babylon and BARNYARDSTORM. The firm operates its business under the brand Velvet by Graham and Spencer in the United States. The logistics business, goods are received, inspected, stored and shipped. In order to efficiently purchase products when expanding to multiple stores, the Company inspects and stores the received products by the central buying method and ships the products in a timely manner.

Contact

TOKYO-TO
Shibuya-Ku
27F, Shibuya Hikarie, 2-21-1, Shibuya-ku
+81354662010.0
https://www.adastria.co.jp/

IPO

2002-12-12

Employees

5 701

Officers

President & Director
Mr. Osamu Kimura
MD, Finance, Risk Management In-charge & Director
Masayuki Kindo
Head of Sales Headquarters & Senior Executive Officer
Hisahito Yamada
Senior Executive Officer & Head of Logistics Division
Masatake Hayashi
Head of Products Planning & Sourcing Headquarters and Senior Executive Officer
Mamoru Ohya
MD & Director
Mr. Yoshiaki Kitamura
Show More
Sustainability, Governance In-charge & Director
Taiki Fukuda
Executive Officer & Head of Digital Transformation Strategy Department
Yuya Sakurai
Officer of Corporate Planning
Miyuki Waki
VP & GM of Corporate Planning Division
Ryo Araya
Show Less

See Also

Discover More
What is the Intrinsic Value of one Adastria Co Ltd stock?

The intrinsic value of one Adastria Co Ltd stock under the Base Case scenario is 6 024.61 JPY.

Is Adastria Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 520 JPY, Adastria Co Ltd is Undervalued by 42%.