First Time Loading...

Hotman Co Ltd
TSE:3190

Watchlist Manager
Hotman Co Ltd Logo
Hotman Co Ltd
TSE:3190
Watchlist
Price: 604 JPY 0.67% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Hotman Co., Ltd. engages in franchising business which includes businesses that operates car accessories, used car buy and sell, DVD and CD rental and sell, and amusement stores. [ Read More ]

The intrinsic value of one Hotman Co Ltd stock under the Base Case scenario is 787.12 JPY. Compared to the current market price of 604 JPY, Hotman Co Ltd is Undervalued by 23%.

Key Points:
Intrinsic Value
Base Case
787.12 JPY
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Hotman 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 Hotman 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
Hotman Co Ltd

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

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

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

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

Show all valuation multiples
for Hotman Co Ltd.

Provide P/S
for Hotman Co Ltd.

Provide P/E
for Hotman Co Ltd.

Provide P/OCF
for Hotman Co Ltd.

Provide P/FCFE
for Hotman Co Ltd.

Provide P/B
for Hotman Co Ltd.

Provide EV/S
for Hotman Co Ltd.

Provide EV/GP
for Hotman Co Ltd.

Provide EV/EBITDA
for Hotman Co Ltd.

Provide EV/EBIT
for Hotman Co Ltd.

Provide EV/OCF
for Hotman Co Ltd.

Provide EV/FCFF
for Hotman Co Ltd.

Provide EV/IC
for Hotman Co Ltd.

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

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

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

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

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

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

Show all profitability ratios
for Hotman Co Ltd.

Provide ROE
for Hotman Co Ltd.

Provide ROA
for Hotman Co Ltd.

Provide ROIC
for Hotman Co Ltd.

Provide ROCE
for Hotman Co Ltd.

Provide Gross Margin
for Hotman Co Ltd.

Provide Operating Margin
for Hotman Co Ltd.

Provide Net Margin
for Hotman Co Ltd.

Provide FCF Margin
for Hotman Co Ltd.

Show all solvency ratios
for Hotman Co Ltd.

Provide D/E Ratio
for Hotman Co Ltd.

Provide D/A Ratio
for Hotman Co Ltd.

Provide Interest Coverage Ratio
for Hotman Co Ltd.

Provide Altman Z-Score Ratio
for Hotman Co Ltd.

Provide Quick Ratio
for Hotman Co Ltd.

Provide Current Ratio
for Hotman Co Ltd.

Provide Cash Ratio
for Hotman Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Hotman Co Ltd

Current Assets 8.9B
Cash & Short-Term Investments 1.8B
Receivables 841.2m
Other Current Assets 6.3B
Non-Current Assets 8.2B
PP&E 6B
Intangibles 21.3m
Other Non-Current Assets 2.2B
Current Liabilities 7B
Accounts Payable 1.1B
Accrued Liabilities 13.3m
Short-Term Debt 4.1B
Other Current Liabilities 1.8B
Non-Current Liabilities 2.7B
Long-Term Debt 656.7m
Other Non-Current Liabilities 2B
Efficiency

Earnings Waterfall
Hotman Co Ltd

Revenue
21.4B JPY
Cost of Revenue
-12B JPY
Gross Profit
9.4B JPY
Operating Expenses
-9.1B JPY
Operating Income
347.6m JPY
Other Expenses
-140.9m JPY
Net Income
206.7m JPY

Free Cash Flow Analysis
Hotman Co Ltd

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

Profitability Score
Profitability Due Diligence

Hotman Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Negative 1-Year Revenue Growth
Declining ROIC
45/100
Profitability
Score

Hotman Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hotman Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Hotman Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hotman Co Ltd

There are no price targets for Hotman 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
Hotman Co Ltd

1M 1M
0%
6M 6M
-1%
1Y 1Y
+3%
3Y 3Y
+18%
5Y 5Y
+21%
10Y 10Y
+39%
Annual Price Range
604
52w Low
581
52w High
654
Price Metrics
Average Annual Return 2.94%
Standard Deviation of Annual Returns 11.77%
Max Drawdown -41%
Shares Statistics
Market Capitalization 4.3B JPY
Shares Outstanding 7 055 500
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Hotman Co Ltd Logo
Hotman Co Ltd

Country

Japan

Industry

Retail

Market Cap

4.3B JPY

Dividend Yield

3.33%

Description

Hotman Co., Ltd. engages in franchising business which includes businesses that operates car accessories, used car buy and sell, DVD and CD rental and sell, and amusement stores. The company is headquartered in Sendai-Shi, Miyagi-Ken and currently employs 968 full-time employees. The company went IPO on 2014-03-20. The firm operates in three business segments. The YellowHat segment is engaged in the sale, installation, inspection and maintenance of car supplies. The TSUTAYA segment is engaged in the rental and sale of digital versatile discs (DVDs), compact discs (CDs) and books. The UP GARAGE segment is engaged in the purchase and sale of used car supplies. The firm is also engaged in the retail and purchase of cars, the sale of Daiso products and lotteries, the operation of Internet cafes, amusement facilities and coffee shops, as well as the real estate leasing business.

Contact

MIYAGI-KEN
Sendai-shi
4-4-17, Nishitaga, Taihaku-ku
+81222435091.0
http://www.yg-hotman.com/

IPO

2014-03-20

Employees

968

Officers

CEO, President & Representative Director
Mr. Nobuyuki Ito
Senior MD, General Manager of Administrative Headquarters & Director
Mr. Satoshi Yanagida
GM of Sales Headquarters & Director
Mr. Tadayuki Ito
Deputy GM of Sales Headquarters & Director
Mr. Katsuhiro Yamazaki

See Also

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

The intrinsic value of one Hotman Co Ltd stock under the Base Case scenario is 787.12 JPY.

Is Hotman Co Ltd stock undervalued or overvalued?

Compared to the current market price of 604 JPY, Hotman Co Ltd is Undervalued by 23%.