First Time Loading...

Shirohato Co Ltd
TSE:3192

Watchlist Manager
Shirohato Co Ltd Logo
Shirohato Co Ltd
TSE:3192
Watchlist
Price: 307 JPY -1.92% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

3192 doesn't have a meaningful market cap.
Shirohato Co Ltd's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Shirohato Co., Ltd. engages in the management of online shopping sites that offer innerwear for men and women. [ Read More ]

The intrinsic value of one Shirohato Co Ltd stock under the Base Case scenario is 543.23 JPY. Compared to the current market price of 307 JPY, Shirohato Co Ltd is Undervalued by 43%.

Key Points:
Intrinsic Value
Base Case
543.23 JPY
Undervaluation 43%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Shirohato 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 Shirohato 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
Shirohato Co Ltd

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

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

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

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

Show all valuation multiples
for Shirohato Co Ltd.

Provide P/S
for Shirohato Co Ltd.

Provide P/E
for Shirohato Co Ltd.

Provide P/OCF
for Shirohato Co Ltd.

Provide P/FCFE
for Shirohato Co Ltd.

Provide P/B
for Shirohato Co Ltd.

Provide EV/S
for Shirohato Co Ltd.

Provide EV/GP
for Shirohato Co Ltd.

Provide EV/EBITDA
for Shirohato Co Ltd.

Provide EV/EBIT
for Shirohato Co Ltd.

Provide EV/OCF
for Shirohato Co Ltd.

Provide EV/FCFF
for Shirohato Co Ltd.

Provide EV/IC
for Shirohato Co Ltd.

What are the Revenue projections
for Shirohato Co Ltd?

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

What are the Net Income projections
for Shirohato Co Ltd?

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

What are the EPS projections
for Shirohato Co Ltd?

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

What are the EBIT projections
for Shirohato Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Shirohato Co Ltd.

Provide ROE
for Shirohato Co Ltd.

Provide ROA
for Shirohato Co Ltd.

Provide ROIC
for Shirohato Co Ltd.

Provide ROCE
for Shirohato Co Ltd.

Provide Gross Margin
for Shirohato Co Ltd.

Provide Operating Margin
for Shirohato Co Ltd.

Provide Net Margin
for Shirohato Co Ltd.

Provide FCF Margin
for Shirohato Co Ltd.

Show all solvency ratios
for Shirohato Co Ltd.

Provide D/E Ratio
for Shirohato Co Ltd.

Provide D/A Ratio
for Shirohato Co Ltd.

Provide Interest Coverage Ratio
for Shirohato Co Ltd.

Provide Altman Z-Score Ratio
for Shirohato Co Ltd.

Provide Quick Ratio
for Shirohato Co Ltd.

Provide Current Ratio
for Shirohato Co Ltd.

Provide Cash Ratio
for Shirohato Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Shirohato Co Ltd

Current Assets 1.8B
Cash & Short-Term Investments 193.2m
Receivables 305.6m
Other Current Assets 1.3B
Non-Current Assets 4B
Long-Term Investments 810k
PP&E 3.9B
Intangibles 61.8m
Other Non-Current Assets 6.5m
Current Liabilities 1.7B
Accounts Payable 283.3m
Accrued Liabilities 75.2m
Short-Term Debt 1B
Other Current Liabilities 355.6m
Non-Current Liabilities 2B
Long-Term Debt 1.9B
Other Non-Current Liabilities 76.2m
Efficiency

Earnings Waterfall
Shirohato Co Ltd

Revenue
6.4B JPY
Cost of Revenue
-4B JPY
Gross Profit
2.4B JPY
Operating Expenses
-2.4B JPY
Operating Income
-6.5m JPY
Other Expenses
-114.1m JPY
Net Income
-120.6m JPY

Free Cash Flow Analysis
Shirohato Co Ltd

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

Profitability Score
Profitability Due Diligence

Shirohato Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive 3-Years Revenue Growth
ROIC is Increasing
41/100
Profitability
Score

Shirohato Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shirohato Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Low Altman Z-Score
29/100
Solvency
Score

Shirohato Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shirohato Co Ltd

There are no price targets for Shirohato 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
Shirohato Co Ltd

1M 1M
-3%
6M 6M
-8%
1Y 1Y
-3%
3Y 3Y
+10%
5Y 5Y
-13%
10Y 10Y
-48%
Annual Price Range
307
52w Low
295
52w High
510
Price Metrics
Average Annual Return -5.02%
Standard Deviation of Annual Returns 9.27%
Max Drawdown -44%
Shares Statistics
Market Capitalization 2B JPY
Shares Outstanding 6 656 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Shirohato Co Ltd Logo
Shirohato Co Ltd

Country

Japan

Industry

Retail

Market Cap

2B JPY

Dividend Yield

0%

Description

Shirohato Co., Ltd. engages in the management of online shopping sites that offer innerwear for men and women. The company is headquartered in Kyoto, Kyoto-Fu. The company went IPO on 2014-04-23. The firm sells its products on personal computers, smart phones and national and international online shopping malls. In addition, it also operates direct management real store of innerwear. The firm also operates social networking service (SNS), Twitter and LINE, and the official websites of Instagram and Facebook.

Contact

KYOTO-FU
Kyoto
22, Takedamukaishiro-cho, Fushimi-ku
+81756934609.0
https://www.shirohato.co.jp/

IPO

2014-04-23

Employees

92

Officers

President & Chairman
Mr. Riki Hattori
Director
Mr. Takashi Tanabe
GM of WEB Business Headquarters, GM of Solutions Business & Director
Mr. Tomoki Sugawara

See Also

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

The intrinsic value of one Shirohato Co Ltd stock under the Base Case scenario is 543.23 JPY.

Is Shirohato Co Ltd stock undervalued or overvalued?

Compared to the current market price of 307 JPY, Shirohato Co Ltd is Undervalued by 43%.