&Do Holdings Co Ltd
TSE:3457
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%.
Valuation Backtest
&Do Holdings Co Ltd
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
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.
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.
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
Shareholder Return
Price
&Do Holdings Co Ltd
Average Annual Return | -12.95% |
Standard Deviation of Annual Returns | 10.14% |
Max Drawdown | -71% |
Market Capitalization | 24.9B JPY |
Shares Outstanding | 19 950 100 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.