First Time Loading...

BrainPad Inc
TSE:3655

Watchlist Manager
BrainPad Inc Logo
BrainPad Inc
TSE:3655
Watchlist
Price: 1 217 JPY 0.75% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

BrainPad, Inc. provides application service provider services (ASP) and analysis outsourcing. [ Read More ]

The intrinsic value of one BrainPad Inc stock under the Base Case scenario is 1 115.88 JPY. Compared to the current market price of 1 217 JPY, BrainPad Inc is Overvalued by 8%.

Key Points:
Intrinsic Value
Base Case
1 115.88 JPY
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
BrainPad Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BrainPad Inc 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
BrainPad Inc

Provide an overview of the primary business activities
of BrainPad Inc.

What unique competitive advantages
does BrainPad Inc hold over its rivals?

What risks and challenges
does BrainPad Inc face in the near future?

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

Show all valuation multiples
for BrainPad Inc.

Provide P/S
for BrainPad Inc.

Provide P/E
for BrainPad Inc.

Provide P/OCF
for BrainPad Inc.

Provide P/FCFE
for BrainPad Inc.

Provide P/B
for BrainPad Inc.

Provide EV/S
for BrainPad Inc.

Provide EV/GP
for BrainPad Inc.

Provide EV/EBITDA
for BrainPad Inc.

Provide EV/EBIT
for BrainPad Inc.

Provide EV/OCF
for BrainPad Inc.

Provide EV/FCFF
for BrainPad Inc.

Provide EV/IC
for BrainPad Inc.

Show me price targets
for BrainPad Inc made by professional analysts.

What are the Revenue projections
for BrainPad Inc?

How accurate were the past Revenue estimates
for BrainPad Inc?

What are the Net Income projections
for BrainPad Inc?

How accurate were the past Net Income estimates
for BrainPad Inc?

What are the EPS projections
for BrainPad Inc?

How accurate were the past EPS estimates
for BrainPad Inc?

What are the EBIT projections
for BrainPad Inc?

How accurate were the past EBIT estimates
for BrainPad Inc?

Compare the revenue forecasts
for BrainPad Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of BrainPad Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of BrainPad Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of BrainPad Inc compared to its peers.

Compare the P/E ratios
of BrainPad Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing BrainPad Inc with its peers.

Analyze the financial leverage
of BrainPad Inc compared to its main competitors.

Show all profitability ratios
for BrainPad Inc.

Provide ROE
for BrainPad Inc.

Provide ROA
for BrainPad Inc.

Provide ROIC
for BrainPad Inc.

Provide ROCE
for BrainPad Inc.

Provide Gross Margin
for BrainPad Inc.

Provide Operating Margin
for BrainPad Inc.

Provide Net Margin
for BrainPad Inc.

Provide FCF Margin
for BrainPad Inc.

Show all solvency ratios
for BrainPad Inc.

Provide D/E Ratio
for BrainPad Inc.

Provide D/A Ratio
for BrainPad Inc.

Provide Interest Coverage Ratio
for BrainPad Inc.

Provide Altman Z-Score Ratio
for BrainPad Inc.

Provide Quick Ratio
for BrainPad Inc.

Provide Current Ratio
for BrainPad Inc.

Provide Cash Ratio
for BrainPad Inc.

What is the historical Revenue growth
over the last 5 years for BrainPad Inc?

What is the historical Net Income growth
over the last 5 years for BrainPad Inc?

What is the current Free Cash Flow
of BrainPad Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for BrainPad Inc.

Financials

Balance Sheet Decomposition
BrainPad Inc

Current Assets 4.3B
Cash & Short-Term Investments 2.7B
Receivables 1.2B
Other Current Assets 402.6m
Non-Current Assets 2.5B
PP&E 489.8m
Intangibles 883m
Other Non-Current Assets 1.1B
Current Liabilities 1.3B
Accounts Payable 119.6m
Accrued Liabilities 414.7m
Other Current Liabilities 815.4m
Non-Current Liabilities 223.4m
Other Non-Current Liabilities 223.4m
Efficiency

Earnings Waterfall
BrainPad Inc

Revenue
10.2B JPY
Cost of Revenue
-6B JPY
Gross Profit
4.2B JPY
Operating Expenses
-3.3B JPY
Operating Income
869.4m JPY
Other Expenses
-266.4m JPY
Net Income
603m JPY

Free Cash Flow Analysis
BrainPad Inc

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

Profitability Score
Profitability Due Diligence

BrainPad Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
59/100
Profitability
Score

BrainPad Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

BrainPad Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
79/100
Solvency
Score

BrainPad Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
BrainPad Inc

Wall Street analysts forecast BrainPad Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BrainPad Inc is 1 900 JPY .

Lowest
Price Target
Not Available
Average
Price Target
1 900 JPY
56% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
BrainPad Inc

1M 1M
-14%
6M 6M
+52%
1Y 1Y
+83%
3Y 3Y
-32%
5Y 5Y
-41%
10Y 10Y
+131%
Annual Price Range
1 217
52w Low
664
52w High
1 720
Price Metrics
Average Annual Return -20.76%
Standard Deviation of Annual Returns 20.41%
Max Drawdown -80%
Shares Statistics
Market Capitalization 26.3B JPY
Shares Outstanding 21 580 241
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

BrainPad Inc Logo
BrainPad Inc

Country

Japan

Industry

Technology

Market Cap

26.3B JPY

Dividend Yield

1.32%

Description

BrainPad, Inc. provides application service provider services (ASP) and analysis outsourcing. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 429 full-time employees. The company went IPO on 2011-09-22. The firm operates its business through three segments. The Analytics segment is engaged in the provision of data analysis services and optimization operations for companies aiming to support clients’ activities. The Solutions segment is engaged in the selection and provision of software products necessary for policy execution based on data accumulation, analysis and analysis results, and system development and operation. The Marketing Platform segment develops its own proprietary software from the data analysis algorithm mainly in the digital marketing field and provides products centered on Software as a Service (SaaS) type services, and maintenance service.

Contact

TOKYO-TO
Minato-ku
3F, Shirokanedai Bldg., 3-2-10, Shirokanedai
+81367217001.0
https://www.brainpad.co.jp/

IPO

2011-09-22

Employees

429

Officers

Co-Founder & Chairman of the Board
Mr. Takashi Kusano Takahashi
President, CEO & Director
Mr. Tomohiro Sekiguchi
Co-Founder & Director
Mr. Seinosuke Sato
Managing Executive Officer & COO
Mr. Jun Nishimura
Executive Officer & Chief Administrative Officer
Mr. Satoshi Inohana
Executive Officer & Chief Marketing Officer
Mr. Yoshitsune Kondo
Show More
Executive Officer of Sales, Marketing & Enterprise
Mr. Naoto Togashi
Managing Executive Officer & Chief Human Resource Officer
Mr. Masayuki Nishida
Executive Officer of ESG Promotion
Ms. Natsuki Araki
Senior Executive Officer & In charge of XaaS
Mr. Kiyohito Yamazaki
Show Less

See Also

Discover More
What is the Intrinsic Value of one BrainPad Inc stock?

The intrinsic value of one BrainPad Inc stock under the Base Case scenario is 1 115.88 JPY.

Is BrainPad Inc stock undervalued or overvalued?

Compared to the current market price of 1 217 JPY, BrainPad Inc is Overvalued by 8%.