First Time Loading...

&Do Holdings Co Ltd
TSE:3457

Watchlist Manager
&Do Holdings Co Ltd Logo
&Do Holdings Co Ltd
TSE:3457
Watchlist
Price: 1 253 JPY 1.87% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

&Do Holdings Co., Ltd. is engaged in the real estate business. [ Read More ]

The intrinsic value of one &Do Holdings Co Ltd stock under the Base Case scenario is 4 140.54 JPY. Compared to the current market price of 1 253 JPY, &Do Holdings Co Ltd is Undervalued by 70%.

Key Points:
Intrinsic Value
Base Case
4 140.54 JPY
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
&Do Holdings 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 &Do Holdings 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
&Do Holdings Co Ltd

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

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

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

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

Show all valuation multiples
for &Do Holdings Co Ltd.

Provide P/S
for &Do Holdings Co Ltd.

Provide P/E
for &Do Holdings Co Ltd.

Provide P/OCF
for &Do Holdings Co Ltd.

Provide P/FCFE
for &Do Holdings Co Ltd.

Provide P/B
for &Do Holdings Co Ltd.

Provide EV/S
for &Do Holdings Co Ltd.

Provide EV/GP
for &Do Holdings Co Ltd.

Provide EV/EBITDA
for &Do Holdings Co Ltd.

Provide EV/EBIT
for &Do Holdings Co Ltd.

Provide EV/OCF
for &Do Holdings Co Ltd.

Provide EV/FCFF
for &Do Holdings Co Ltd.

Provide EV/IC
for &Do Holdings Co Ltd.

Show me price targets
for &Do Holdings Co Ltd made by professional analysts.

What are the Revenue projections
for &Do Holdings Co Ltd?

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

What are the Net Income projections
for &Do Holdings Co Ltd?

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

What are the EPS projections
for &Do Holdings Co Ltd?

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

What are the EBIT projections
for &Do Holdings Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for &Do Holdings Co Ltd.

Provide ROE
for &Do Holdings Co Ltd.

Provide ROA
for &Do Holdings Co Ltd.

Provide ROIC
for &Do Holdings Co Ltd.

Provide ROCE
for &Do Holdings Co Ltd.

Provide Gross Margin
for &Do Holdings Co Ltd.

Provide Operating Margin
for &Do Holdings Co Ltd.

Provide Net Margin
for &Do Holdings Co Ltd.

Provide FCF Margin
for &Do Holdings Co Ltd.

Show all solvency ratios
for &Do Holdings Co Ltd.

Provide D/E Ratio
for &Do Holdings Co Ltd.

Provide D/A Ratio
for &Do Holdings Co Ltd.

Provide Interest Coverage Ratio
for &Do Holdings Co Ltd.

Provide Altman Z-Score Ratio
for &Do Holdings Co Ltd.

Provide Quick Ratio
for &Do Holdings Co Ltd.

Provide Current Ratio
for &Do Holdings Co Ltd.

Provide Cash Ratio
for &Do Holdings Co Ltd.

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

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

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

Financials

Balance Sheet Decomposition
&Do Holdings Co Ltd

Current Assets 61.1B
Cash & Short-Term Investments 11.6B
Receivables 2.2B
Other Current Assets 47.4B
Non-Current Assets 19.8B
Long-Term Investments 4.2B
PP&E 12.7B
Intangibles 1.5B
Other Non-Current Assets 1.5B
Current Liabilities 34.3B
Accounts Payable 1.1B
Accrued Liabilities 960m
Short-Term Debt 16.9B
Other Current Liabilities 15.3B
Non-Current Liabilities 30.4B
Long-Term Debt 29.2B
Other Non-Current Liabilities 1.2B
Efficiency

Earnings Waterfall
&Do Holdings Co Ltd

Revenue
59.5B JPY
Cost of Revenue
-43.3B JPY
Gross Profit
16.2B JPY
Operating Expenses
-12.6B JPY
Operating Income
3.6B JPY
Other Expenses
-1.1B JPY
Net Income
2.5B JPY

Free Cash Flow Analysis
&Do Holdings 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

&Do Holdings 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
Exceptional 1-Year Revenue Growth
Positive 3-Year Average ROE
48/100
Profitability
Score

&Do Holdings Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

&Do Holdings Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
Positive Net Debt
36/100
Solvency
Score

&Do Holdings Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
&Do Holdings Co Ltd

There are no price targets for &Do Holdings 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
&Do Holdings Co Ltd

1M 1M
+5%
6M 6M
+27%
1Y 1Y
+33%
3Y 3Y
+13%
5Y 5Y
-9%
10Y 10Y
+551%
Annual Price Range
1 253
52w Low
931
52w High
1 312
Price Metrics
Average Annual Return -12.95%
Standard Deviation of Annual Returns 10.14%
Max Drawdown -71%
Shares Statistics
Market Capitalization 24.9B JPY
Shares Outstanding 19 950 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

&Do Holdings Co Ltd Logo
&Do Holdings Co Ltd

Country

Japan

Industry

Consumer products

Market Cap

24.9B JPY

Dividend Yield

6.99%

Description

&Do Holdings Co., Ltd. is engaged in the real estate business. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 838 full-time employees. The company went IPO on 2015-03-25. The Franchise segment provides know-how in the real estate brokerage for small and medium-sized real estate companies. The Real Estate segment includes buying, selling and leasing businesses. The House Distribution segment involves real estate brokerage, renovation and housing (new construction detached) businesses. The Others segment is engaged in the recruitment and education businesses, as well as mortgage mediation business, among others.

Contact

TOKYO-TO
Chiyoda-ku
17F, Marunouchi Trust Tower North, 1-8-1, Marunouchi
+81352207230.0
https://www.housedo.co.jp/

IPO

2015-03-25

Employees

838

Officers

CEO, President & Representative Director
Mr. Masahiro Ando
Senior MD, CFO & Director
Mr. Kazuaki Tomita
Executive VP, CHO, CTO, CAO, CISO & Director
Mr. Hiroatsu Matsumoto
Chief Compliance Officer, CLO & Director
Atsushi Sato
MD & Director
Mr. Masahide Tominaga
Operating officer
Shinichi Murata

See Also

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

The intrinsic value of one &Do Holdings Co Ltd stock under the Base Case scenario is 4 140.54 JPY.

Is &Do Holdings Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 253 JPY, &Do Holdings Co Ltd is Undervalued by 70%.