O' will Corp
TSE:3143
Intrinsic Value
O'will Corp. engages in the import, export and sale of food and drink materials. [ Read More ]
The intrinsic value of one O' will Corp stock under the Base Case scenario is 3 225.26 JPY. Compared to the current market price of 1 500 JPY, O' will Corp is Undervalued by 53%.
Valuation Backtest
O' will Corp
Run backtest to discover the historical profit from buying and selling O' will Corp 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
O' will Corp
Current Assets | 12.3B |
Cash & Short-Term Investments | 2.1B |
Receivables | 6.4B |
Other Current Assets | 3.8B |
Non-Current Assets | 1.4B |
PP&E | 539.9m |
Intangibles | 47.8m |
Other Non-Current Assets | 824.5m |
Current Liabilities | 7.7B |
Accounts Payable | 6.2B |
Accrued Liabilities | 27.6m |
Other Current Liabilities | 1.4B |
Non-Current Liabilities | 1.8B |
Long-Term Debt | 1.5B |
Other Non-Current Liabilities | 243.8m |
Earnings Waterfall
O' will Corp
Revenue
|
31.1B
JPY
|
Cost of Revenue
|
-28B
JPY
|
Gross Profit
|
3.2B
JPY
|
Operating Expenses
|
-2.3B
JPY
|
Operating Income
|
866.5m
JPY
|
Other Expenses
|
-246.7m
JPY
|
Net Income
|
619.9m
JPY
|
Free Cash Flow Analysis
O' will Corp
Profitability Score
Profitability Due Diligence
O' will Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
O' will Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
O' will Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
O' will Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
O' will Corp
Shareholder Return
Price
O' will Corp
Average Annual Return | 3.29% |
Standard Deviation of Annual Returns | 13.33% |
Max Drawdown | -39% |
Market Capitalization | 4.5B JPY |
Shares Outstanding | 3 149 671 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
O'will Corp. engages in the import, export and sale of food and drink materials. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 106 full-time employees. The company went IPO on 2008-11-07. The firm operates in three business divisions. The Wholesale segment mainly provides basic ingredients that are used in the preservation and processing of food and beverage, such as vitamins, food additives and pasteurized milk, the materials for processed fruits and vegetables, nitrogen, diatomaceous earth and other materials, as well as the sale of private brand (PB) beverages for big mass retailers and convenience stores. The Manufacture and Sales segment manufactures and sells ice-creams. The Others segment is engaged in the area franchise business of convenience stores.
Contact
IPO
Employees
Officers
The intrinsic value of one O' will Corp stock under the Base Case scenario is 3 225.26 JPY.
Compared to the current market price of 1 500 JPY, O' will Corp is Undervalued by 53%.