First Time Loading...

CI Medical Co Ltd
TSE:3540

Watchlist Manager
CI Medical Co Ltd Logo
CI Medical Co Ltd
TSE:3540
Watchlist
Price: 4 065 JPY 1.37% Market Closed
Updated: May 7, 2024

Intrinsic Value

3540 price has not been updated for more than 6 years. This may indicate that the stock has been delisted.

Ci Medical Co., Ltd. engages in the development, manufacture, and sale of dental care products. [ Read More ]

The intrinsic value of one CI Medical Co Ltd stock under the Base Case scenario is 3 578.13 JPY. Compared to the current market price of 4 065 JPY, CI Medical Co Ltd is Overvalued by 12%.

Key Points:
Intrinsic Value
Base Case
3 578.13 JPY
Overvaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CI Medical 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 CI Medical 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
CI Medical Co Ltd

Provide an overview of the primary business activities
of CI Medical Co Ltd.

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

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

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

Show all valuation multiples
for CI Medical Co Ltd.

Provide P/S
for CI Medical Co Ltd.

Provide P/E
for CI Medical Co Ltd.

Provide P/OCF
for CI Medical Co Ltd.

Provide P/FCFE
for CI Medical Co Ltd.

Provide P/B
for CI Medical Co Ltd.

Provide EV/S
for CI Medical Co Ltd.

Provide EV/GP
for CI Medical Co Ltd.

Provide EV/EBITDA
for CI Medical Co Ltd.

Provide EV/EBIT
for CI Medical Co Ltd.

Provide EV/OCF
for CI Medical Co Ltd.

Provide EV/FCFF
for CI Medical Co Ltd.

Provide EV/IC
for CI Medical Co Ltd.

Show me price targets
for CI Medical Co Ltd made by professional analysts.

What are the Revenue projections
for CI Medical Co Ltd?

How accurate were the past Revenue estimates
for CI Medical Co Ltd?

What are the Net Income projections
for CI Medical Co Ltd?

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

What are the EPS projections
for CI Medical Co Ltd?

How accurate were the past EPS estimates
for CI Medical Co Ltd?

What are the EBIT projections
for CI Medical Co Ltd?

How accurate were the past EBIT estimates
for CI Medical Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for CI Medical Co Ltd.

Provide ROE
for CI Medical Co Ltd.

Provide ROA
for CI Medical Co Ltd.

Provide ROIC
for CI Medical Co Ltd.

Provide ROCE
for CI Medical Co Ltd.

Provide Gross Margin
for CI Medical Co Ltd.

Provide Operating Margin
for CI Medical Co Ltd.

Provide Net Margin
for CI Medical Co Ltd.

Provide FCF Margin
for CI Medical Co Ltd.

Show all solvency ratios
for CI Medical Co Ltd.

Provide D/E Ratio
for CI Medical Co Ltd.

Provide D/A Ratio
for CI Medical Co Ltd.

Provide Interest Coverage Ratio
for CI Medical Co Ltd.

Provide Altman Z-Score Ratio
for CI Medical Co Ltd.

Provide Quick Ratio
for CI Medical Co Ltd.

Provide Current Ratio
for CI Medical Co Ltd.

Provide Cash Ratio
for CI Medical Co Ltd.

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

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

What is the current Free Cash Flow
of CI Medical Co Ltd?

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

Financials

Balance Sheet Decomposition
CI Medical Co Ltd

Current Assets 17.8B
Cash & Short-Term Investments 1.8B
Receivables 6.7B
Other Current Assets 9.4B
Non-Current Assets 23.7B
Long-Term Investments 1B
PP&E 20.5B
Intangibles 1.8B
Other Non-Current Assets 357m
Current Liabilities 20.9B
Accounts Payable 1.7B
Accrued Liabilities 31m
Short-Term Debt 17.1B
Other Current Liabilities 2B
Non-Current Liabilities 578m
Long-Term Debt 64m
Other Non-Current Liabilities 514m
Efficiency

Earnings Waterfall
CI Medical Co Ltd

Revenue
45.6B JPY
Cost of Revenue
-33.6B JPY
Gross Profit
12B JPY
Operating Expenses
-9B JPY
Operating Income
3B JPY
Other Expenses
-907m JPY
Net Income
2.1B JPY

Free Cash Flow Analysis
CI Medical Co Ltd

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

Profitability Score
Profitability Due Diligence

CI Medical Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Revenue Growth Forecast
49/100
Profitability
Score

CI Medical Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CI Medical Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
62/100
Solvency
Score

CI Medical Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CI Medical Co Ltd

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

According to Wall Street analysts, the average 1-year price target for CI Medical Co Ltd is 4 800 JPY .

Lowest
Price Target
Not Available
Average
Price Target
4 800 JPY
18% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
CI Medical Co Ltd

1M 1M
+3%
6M 6M
+10%
1Y 1Y
-17%
3Y 3Y
-42%
5Y 5Y
+25%
10Y 10Y
+75%
Annual Price Range
4 065
52w Low
3 395
52w High
4 915
Price Metrics
Average Annual Return 21.44%
Standard Deviation of Annual Returns 61.06%
Max Drawdown -62%
Shares Statistics
Market Capitalization 40.6B JPY
Shares Outstanding 9 999 800
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CI Medical Co Ltd Logo
CI Medical Co Ltd

Country

Japan

Industry

Retail

Market Cap

40.6B JPY

Dividend Yield

1.26%

Description

Ci Medical Co., Ltd. engages in the development, manufacture, and sale of dental care products. The company is headquartered in Hakusan-Shi, Ishikawa-Ken and currently employs 297 full-time employees. The company went IPO on 2016-06-17. is a Japan-based company engaged in mail order sales to dental clinics, dental laboratories and other various medical institutions. Mail order sales segment sells products purchased from domestic and overseas wholesalers and manufacturers to domestic dental clinic and other healthcare professionals. Mail order distributions include Ci Medical for dental clinic, nurse+care for clinic, DENTAL LABO for dental laboratory, Vet for veterinary medical materials and pharmaceutical, FreshCare for nursing care facilities and welfare facilities, Medical catalog for hospitals and general clinics, Demiline dental clinic catalog for dental clinics, dental fit for patients and the MEX business for pharmacies. The company also provides computer aided design (VAD) and computer aided manufacturing (CAM) dental technology production business, dental magazine publishing business, solar power generation business, and website creation agency business for dental clinics and dental laboratories.

Contact

ISHIKAWA-KEN
Hakusan-shi
2-6, Asahigaoka
+81762788802.0
http://www.ci-medical.co.jp/

IPO

2016-06-17

Employees

297

Officers

Representative Director & President
Mr. Kiyoto Shimizu

See Also

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

The intrinsic value of one CI Medical Co Ltd stock under the Base Case scenario is 3 578.13 JPY.

Is CI Medical Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 065 JPY, CI Medical Co Ltd is Overvalued by 12%.