First Time Loading...
M

Misawa & Co Ltd
TSE:3169

Watchlist Manager
Misawa & Co Ltd
TSE:3169
Watchlist
Price: 623 JPY 0.16% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Misawa & Co., Ltd. engages in the retail of home furniture and daily necessities. [ Read More ]

The intrinsic value of one Misawa & Co Ltd stock under the Base Case scenario is 934.88 JPY. Compared to the current market price of 623 JPY, Misawa & Co Ltd is Undervalued by 33%.

Key Points:
Intrinsic Value
Base Case
934.88 JPY
Undervaluation 33%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation Backtest
Misawa & 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 Misawa & 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
Misawa & Co Ltd

Provide an overview of the primary business activities
of Misawa & Co Ltd.

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

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

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

Show all valuation multiples
for Misawa & Co Ltd.

Provide P/S
for Misawa & Co Ltd.

Provide P/E
for Misawa & Co Ltd.

Provide P/OCF
for Misawa & Co Ltd.

Provide P/FCFE
for Misawa & Co Ltd.

Provide P/B
for Misawa & Co Ltd.

Provide EV/S
for Misawa & Co Ltd.

Provide EV/GP
for Misawa & Co Ltd.

Provide EV/EBITDA
for Misawa & Co Ltd.

Provide EV/EBIT
for Misawa & Co Ltd.

Provide EV/OCF
for Misawa & Co Ltd.

Provide EV/FCFF
for Misawa & Co Ltd.

Provide EV/IC
for Misawa & Co Ltd.

What are the Revenue projections
for Misawa & Co Ltd?

How accurate were the past Revenue estimates
for Misawa & Co Ltd?

What are the Net Income projections
for Misawa & Co Ltd?

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

What are the EPS projections
for Misawa & Co Ltd?

How accurate were the past EPS estimates
for Misawa & Co Ltd?

What are the EBIT projections
for Misawa & Co Ltd?

How accurate were the past EBIT estimates
for Misawa & Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Misawa & Co Ltd.

Provide ROE
for Misawa & Co Ltd.

Provide ROA
for Misawa & Co Ltd.

Provide ROIC
for Misawa & Co Ltd.

Provide ROCE
for Misawa & Co Ltd.

Provide Gross Margin
for Misawa & Co Ltd.

Provide Operating Margin
for Misawa & Co Ltd.

Provide Net Margin
for Misawa & Co Ltd.

Provide FCF Margin
for Misawa & Co Ltd.

Show all solvency ratios
for Misawa & Co Ltd.

Provide D/E Ratio
for Misawa & Co Ltd.

Provide D/A Ratio
for Misawa & Co Ltd.

Provide Interest Coverage Ratio
for Misawa & Co Ltd.

Provide Altman Z-Score Ratio
for Misawa & Co Ltd.

Provide Quick Ratio
for Misawa & Co Ltd.

Provide Current Ratio
for Misawa & Co Ltd.

Provide Cash Ratio
for Misawa & Co Ltd.

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

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

What is the current Free Cash Flow
of Misawa & Co Ltd?

Financials

Balance Sheet Decomposition
Misawa & Co Ltd

Current Assets 3.8B
Cash & Short-Term Investments 1.1B
Receivables 865.9m
Other Current Assets 1.8B
Non-Current Assets 1.4B
PP&E 429.7m
Intangibles 136.8m
Other Non-Current Assets 800.4m
Current Liabilities 2B
Accounts Payable 441.6m
Accrued Liabilities 255.7m
Other Current Liabilities 1.3B
Non-Current Liabilities 112.5m
Long-Term Debt 54.2m
Other Non-Current Liabilities 58.3m
Efficiency

Earnings Waterfall
Misawa & Co Ltd

Revenue
12.1B JPY
Cost of Revenue
-6.1B JPY
Gross Profit
5.9B JPY
Operating Expenses
-5.9B JPY
Operating Income
65m JPY
Other Expenses
-52.7m JPY
Net Income
12.3m JPY

Free Cash Flow Analysis
Misawa & Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Misawa & Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Free Cash Flow
50/100
Profitability
Score

Misawa & Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Misawa & Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

89/100
Solvency
Score

Misawa & Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Misawa & Co Ltd

There are no price targets for Misawa & Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Misawa & Co Ltd

1M 1M
+0%
6M 6M
+2%
1Y 1Y
+1%
3Y 3Y
-7%
5Y 5Y
+63%
10Y 10Y
+62%
Annual Price Range
623
52w Low
572
52w High
717
Price Metrics
Average Annual Return 19.07%
Standard Deviation of Annual Returns 46.81%
Max Drawdown -65%
Shares Statistics
Market Capitalization 4.4B JPY
Shares Outstanding 7 104 409
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Misawa & Co Ltd

Country

Japan

Industry

Retail

Market Cap

4.4B JPY

Dividend Yield

2.57%

Description

Misawa & Co., Ltd. engages in the retail of home furniture and daily necessities. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2011-12-22. The firm has two business segments. The Unico segment is engaged in the sale of furniture, such as sofas, low tables, audio and visual (AV) boards, chests, cabinets, shelves, dining tables, chairs and beds, among others; fabric goods, such as bed linens, handkerchiefs, pouches and others; interior goods, such as curtains, rugs, lighting goods and clocks, among others, as well as sundries, including dishes, aroma goods and books, among others. The Food segment operates restaurants and cafes.

Contact

TOKYO-TO
Shibuya-Ku
25F, Ebisu Garden Place Tower, 4-20-3, Ebisu
+81357935500.0
http://www.unico-fan.co.jp/

IPO

2011-12-22

Employees

181

Officers

President & Representative Director
Futoshi Misawa
GM of Administrative Headquarters & Director
Hiroyuki Suzuki
GM of Design Planning Headquarters & Director
Chika Iizuka
GM of Product Management Headquarters & Director
Mr. Mutsumu Owari

See Also

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

The intrinsic value of one Misawa & Co Ltd stock under the Base Case scenario is 934.88 JPY.

Is Misawa & Co Ltd stock undervalued or overvalued?

Compared to the current market price of 623 JPY, Misawa & Co Ltd is Undervalued by 33%.