First Time Loading...
T

Tea Life Co Ltd
TSE:3172

Watchlist Manager
Tea Life Co Ltd
TSE:3172
Watchlist
Price: 1 382 JPY -1.36% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Tea Life Co., Ltd. engages in the online retail and wholesale of health and beauty products. [ Read More ]

The intrinsic value of one Tea Life Co Ltd stock under the Base Case scenario is 2 523.08 JPY. Compared to the current market price of 1 382 JPY, Tea Life Co Ltd is Undervalued by 45%.

Key Points:
Intrinsic Value
Base Case
2 523.08 JPY
Undervaluation 45%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation Backtest
Tea Life 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 Tea Life 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
Tea Life Co Ltd

Provide an overview of the primary business activities
of Tea Life Co Ltd.

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

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

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

Show all valuation multiples
for Tea Life Co Ltd.

Provide P/S
for Tea Life Co Ltd.

Provide P/E
for Tea Life Co Ltd.

Provide P/OCF
for Tea Life Co Ltd.

Provide P/FCFE
for Tea Life Co Ltd.

Provide P/B
for Tea Life Co Ltd.

Provide EV/S
for Tea Life Co Ltd.

Provide EV/GP
for Tea Life Co Ltd.

Provide EV/EBITDA
for Tea Life Co Ltd.

Provide EV/EBIT
for Tea Life Co Ltd.

Provide EV/OCF
for Tea Life Co Ltd.

Provide EV/FCFF
for Tea Life Co Ltd.

Provide EV/IC
for Tea Life Co Ltd.

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

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

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

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

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

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

Show all profitability ratios
for Tea Life Co Ltd.

Provide ROE
for Tea Life Co Ltd.

Provide ROA
for Tea Life Co Ltd.

Provide ROIC
for Tea Life Co Ltd.

Provide ROCE
for Tea Life Co Ltd.

Provide Gross Margin
for Tea Life Co Ltd.

Provide Operating Margin
for Tea Life Co Ltd.

Provide Net Margin
for Tea Life Co Ltd.

Provide FCF Margin
for Tea Life Co Ltd.

Show all solvency ratios
for Tea Life Co Ltd.

Provide D/E Ratio
for Tea Life Co Ltd.

Provide D/A Ratio
for Tea Life Co Ltd.

Provide Interest Coverage Ratio
for Tea Life Co Ltd.

Provide Altman Z-Score Ratio
for Tea Life Co Ltd.

Provide Quick Ratio
for Tea Life Co Ltd.

Provide Current Ratio
for Tea Life Co Ltd.

Provide Cash Ratio
for Tea Life Co Ltd.

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

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

What is the current Free Cash Flow
of Tea Life Co Ltd?

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

Financials

Balance Sheet Decomposition
Tea Life Co Ltd

Current Assets 4.7B
Cash & Short-Term Investments 2.4B
Receivables 1.2B
Other Current Assets 1.1B
Non-Current Assets 3.9B
Long-Term Investments 139m
PP&E 3.2B
Intangibles 292m
Other Non-Current Assets 266m
Current Liabilities 1.5B
Accounts Payable 648m
Accrued Liabilities 49m
Other Current Liabilities 779m
Non-Current Liabilities 963m
Long-Term Debt 469m
Other Non-Current Liabilities 494m
Efficiency

Earnings Waterfall
Tea Life Co Ltd

Revenue
13.4B JPY
Cost of Revenue
-8.8B JPY
Gross Profit
4.6B JPY
Operating Expenses
-3.9B JPY
Operating Income
663m JPY
Other Expenses
-199m JPY
Net Income
464m JPY

Free Cash Flow Analysis
Tea Life Co Ltd

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

Profitability Score
Profitability Due Diligence

Tea Life Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
51/100
Profitability
Score

Tea Life Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Tea Life Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
93/100
Solvency
Score

Tea Life Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Tea Life Co Ltd

There are no price targets for Tea Life 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
Tea Life Co Ltd

1M 1M
+4%
6M 6M
+2%
1Y 1Y
+4%
3Y 3Y
+13%
5Y 5Y
+79%
10Y 10Y
+136%
Annual Price Range
1 382
52w Low
1 307
52w High
1 630
Price Metrics
Average Annual Return 14.39%
Standard Deviation of Annual Returns 19.11%
Max Drawdown -21%
Shares Statistics
Market Capitalization 5.9B JPY
Shares Outstanding 4 262 120
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Tea Life Co Ltd

Country

Japan

Industry

Retail

Market Cap

5.9B JPY

Dividend Yield

2.86%

Description

Tea Life Co., Ltd. engages in the online retail and wholesale of health and beauty products. The company is headquartered in Shimada-Shi, Shizuoka-Ken and currently employs 165 full-time employees. The company went IPO on 2012-03-06. is a Japan-based company engaged in the retail business, wholesale business to mail-order firms and retail stores, as well as the real estate leasing business. The firm operates through three business segments. The Retail segment is mainly engaged in the mail order sale of health tea, health food and cosmetics via mail-order firms to general consumers. The Wholesale segment is mainly engaged in the sale of household goods and food to mail-order firms and retail stores. The Real Estate Leasing segment is mainly engaged in the leasing of the Company owned real estate.

Contact

SHIZUOKA-KEN
Shimada-shi
118, Ushio
+81547463459.0
https://www.tealifeir.com/

IPO

2012-03-06

Employees

165

Officers

Chairman, President, and Head of Life Support Company & Head of Logistics Company
Mr. Setsuya Nishigami
Director, Head of Mgmt. Service, GM of Corp HQ, Admin Dep & Corp Strategy Dep
Mr. Masakazu Saito

See Also

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

The intrinsic value of one Tea Life Co Ltd stock under the Base Case scenario is 2 523.08 JPY.

Is Tea Life Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 382 JPY, Tea Life Co Ltd is Undervalued by 45%.