First Time Loading...

Tokyo Base Co Ltd
TSE:3415

Watchlist Manager
Tokyo Base Co Ltd Logo
Tokyo Base Co Ltd
TSE:3415
Watchlist
Price: 272 JPY -5.56% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

TOKYO BASE Co. Ltd. engages in the retail sales of clothing, personal items and miscellaneous goods. [ Read More ]

The intrinsic value of one Tokyo Base Co Ltd stock under the Base Case scenario is 488.51 JPY. Compared to the current market price of 272 JPY, Tokyo Base Co Ltd is Undervalued by 44%.

Key Points:
Intrinsic Value
Base Case
488.51 JPY
Undervaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Tokyo Base 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 Tokyo Base 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
Tokyo Base Co Ltd

Provide an overview of the primary business activities
of Tokyo Base Co Ltd.

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

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

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

Show all valuation multiples
for Tokyo Base Co Ltd.

Provide P/S
for Tokyo Base Co Ltd.

Provide P/E
for Tokyo Base Co Ltd.

Provide P/OCF
for Tokyo Base Co Ltd.

Provide P/FCFE
for Tokyo Base Co Ltd.

Provide P/B
for Tokyo Base Co Ltd.

Provide EV/S
for Tokyo Base Co Ltd.

Provide EV/GP
for Tokyo Base Co Ltd.

Provide EV/EBITDA
for Tokyo Base Co Ltd.

Provide EV/EBIT
for Tokyo Base Co Ltd.

Provide EV/OCF
for Tokyo Base Co Ltd.

Provide EV/FCFF
for Tokyo Base Co Ltd.

Provide EV/IC
for Tokyo Base Co Ltd.

Show me price targets
for Tokyo Base Co Ltd made by professional analysts.

What are the Revenue projections
for Tokyo Base Co Ltd?

How accurate were the past Revenue estimates
for Tokyo Base Co Ltd?

What are the Net Income projections
for Tokyo Base Co Ltd?

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

What are the EPS projections
for Tokyo Base Co Ltd?

How accurate were the past EPS estimates
for Tokyo Base Co Ltd?

What are the EBIT projections
for Tokyo Base Co Ltd?

How accurate were the past EBIT estimates
for Tokyo Base Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Tokyo Base Co Ltd.

Provide ROE
for Tokyo Base Co Ltd.

Provide ROA
for Tokyo Base Co Ltd.

Provide ROIC
for Tokyo Base Co Ltd.

Provide ROCE
for Tokyo Base Co Ltd.

Provide Gross Margin
for Tokyo Base Co Ltd.

Provide Operating Margin
for Tokyo Base Co Ltd.

Provide Net Margin
for Tokyo Base Co Ltd.

Provide FCF Margin
for Tokyo Base Co Ltd.

Show all solvency ratios
for Tokyo Base Co Ltd.

Provide D/E Ratio
for Tokyo Base Co Ltd.

Provide D/A Ratio
for Tokyo Base Co Ltd.

Provide Interest Coverage Ratio
for Tokyo Base Co Ltd.

Provide Altman Z-Score Ratio
for Tokyo Base Co Ltd.

Provide Quick Ratio
for Tokyo Base Co Ltd.

Provide Current Ratio
for Tokyo Base Co Ltd.

Provide Cash Ratio
for Tokyo Base Co Ltd.

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

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

What is the current Free Cash Flow
of Tokyo Base Co Ltd?

Financials

Balance Sheet Decomposition
Tokyo Base Co Ltd

Current Assets 8.7B
Cash & Short-Term Investments 4.2B
Receivables 1B
Other Current Assets 3.5B
Non-Current Assets 3.2B
PP&E 1.7B
Intangibles 37.7m
Other Non-Current Assets 1.4B
Current Liabilities 4.3B
Accounts Payable 717.9m
Accrued Liabilities 582.5m
Short-Term Debt 900m
Other Current Liabilities 2.1B
Non-Current Liabilities 2B
Long-Term Debt 2B
Other Non-Current Liabilities 41.9m
Efficiency

Earnings Waterfall
Tokyo Base Co Ltd

Revenue
20B JPY
Cost of Revenue
-10B JPY
Gross Profit
10B JPY
Operating Expenses
-9.1B JPY
Operating Income
881.2m JPY
Other Expenses
-545.8m JPY
Net Income
335.4m JPY

Free Cash Flow Analysis
Tokyo Base 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

Tokyo Base Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROE is Increasing
Positive Revenue Growth Forecast
48/100
Profitability
Score

Tokyo Base Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Tokyo Base Co Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Short-Term Solvency
77/100
Solvency
Score

Tokyo Base Co Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Tokyo Base Co Ltd

Wall Street analysts forecast Tokyo Base Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Tokyo Base Co Ltd is 377.4 JPY with a low forecast of 343.4 JPY and a high forecast of 420 JPY.

Lowest
Price Target
343.4 JPY
26% Upside
Average
Price Target
377.4 JPY
39% Upside
Highest
Price Target
420 JPY
54% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Tokyo Base Co Ltd

1M 1M
-18%
6M 6M
-6%
1Y 1Y
-42%
3Y 3Y
-61%
5Y 5Y
-74%
10Y 10Y
+50%
Annual Price Range
272
52w Low
243
52w High
492
Price Metrics
Average Annual Return -23.87%
Standard Deviation of Annual Returns 30.17%
Max Drawdown -81%
Shares Statistics
Market Capitalization 12.5B JPY
Shares Outstanding 43 059 500
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Tokyo Base Co Ltd Logo
Tokyo Base Co Ltd

Country

Japan

Industry

Retail

Market Cap

12.5B JPY

Dividend Yield

3.13%

Description

TOKYO BASE Co. Ltd. engages in the retail sales of clothing, personal items and miscellaneous goods. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2015-09-02. The firm provides two kind of products. The brand products include the products purchased by the Company’s buyers from Japanese local fashion brands. The original products are sold by the person in charge of product planning as original products in cooperation with domestic sewing manufacturers. Incorporating the opinions of the store staffs who interact with customers at the store, the prototype is produced. The Company’s products are divided into three types: those for STUDIOUS stores, those for UNITED TOKYO stores, and those for PUBLIC TOKYO stores. The actual store sales are operated in Harajuku, Tokyo and Minamihorie, Osaka in Japan, as well as Hong Kong and mainland China. The Internet sales are operated through its own directly managed Websites such as STUDIOUS ONLINE STORE, UNITED TOKYO ONLINE STORE, PUBLIC TOKYO ONLINE STORE, and the online mall ZOZOTOWN.

Contact

TOKYO-TO
Shibuya-Ku
2F, MFPR Shibuya Bldg., 1-2-5, Shibuya
+81367126842.0
http://www.tokyobase.co.jp/

IPO

2015-09-02

Employees

285

Officers

Chairman of the Board & CEO
Masato Tani
CFO, GM of Administration & Director
Mr. Hideki Nakamizu

See Also

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

The intrinsic value of one Tokyo Base Co Ltd stock under the Base Case scenario is 488.51 JPY.

Is Tokyo Base Co Ltd stock undervalued or overvalued?

Compared to the current market price of 272 JPY, Tokyo Base Co Ltd is Undervalued by 44%.