First Time Loading...

Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 572 JPY -2.89% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Broadleaf Co., Ltd. engages in the provision of information technology services. [ Read More ]

The intrinsic value of one Broadleaf Co Ltd stock under the Base Case scenario is 563.77 JPY. Compared to the current market price of 572 JPY, Broadleaf Co Ltd is Overvalued by 1%.

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

Valuation Backtest
Broadleaf 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 Broadleaf 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
Broadleaf Co Ltd

Provide an overview of the primary business activities
of Broadleaf Co Ltd.

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

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

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

Show all valuation multiples
for Broadleaf Co Ltd.

Provide P/S
for Broadleaf Co Ltd.

Provide P/E
for Broadleaf Co Ltd.

Provide P/OCF
for Broadleaf Co Ltd.

Provide P/FCFE
for Broadleaf Co Ltd.

Provide P/B
for Broadleaf Co Ltd.

Provide EV/S
for Broadleaf Co Ltd.

Provide EV/GP
for Broadleaf Co Ltd.

Provide EV/EBITDA
for Broadleaf Co Ltd.

Provide EV/EBIT
for Broadleaf Co Ltd.

Provide EV/OCF
for Broadleaf Co Ltd.

Provide EV/FCFF
for Broadleaf Co Ltd.

Provide EV/IC
for Broadleaf Co Ltd.

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

What are the Revenue projections
for Broadleaf Co Ltd?

How accurate were the past Revenue estimates
for Broadleaf Co Ltd?

What are the Net Income projections
for Broadleaf Co Ltd?

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

What are the EPS projections
for Broadleaf Co Ltd?

How accurate were the past EPS estimates
for Broadleaf Co Ltd?

What are the EBIT projections
for Broadleaf Co Ltd?

How accurate were the past EBIT estimates
for Broadleaf Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Broadleaf Co Ltd.

Provide ROE
for Broadleaf Co Ltd.

Provide ROA
for Broadleaf Co Ltd.

Provide ROIC
for Broadleaf Co Ltd.

Provide ROCE
for Broadleaf Co Ltd.

Provide Gross Margin
for Broadleaf Co Ltd.

Provide Operating Margin
for Broadleaf Co Ltd.

Provide Net Margin
for Broadleaf Co Ltd.

Provide FCF Margin
for Broadleaf Co Ltd.

Show all solvency ratios
for Broadleaf Co Ltd.

Provide D/E Ratio
for Broadleaf Co Ltd.

Provide D/A Ratio
for Broadleaf Co Ltd.

Provide Interest Coverage Ratio
for Broadleaf Co Ltd.

Provide Altman Z-Score Ratio
for Broadleaf Co Ltd.

Provide Quick Ratio
for Broadleaf Co Ltd.

Provide Current Ratio
for Broadleaf Co Ltd.

Provide Cash Ratio
for Broadleaf Co Ltd.

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

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

What is the current Free Cash Flow
of Broadleaf Co Ltd?

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

Financials

Balance Sheet Decomposition
Broadleaf Co Ltd

Current Assets 7.1B
Cash & Short-Term Investments 3.9B
Receivables 2.7B
Other Current Assets 422.5m
Non-Current Assets 29.7B
Long-Term Investments 1.3B
PP&E 1.5B
Intangibles 25.2B
Other Non-Current Assets 1.8B
Current Liabilities 11.1B
Accounts Payable 2.8B
Other Current Liabilities 8.3B
Non-Current Liabilities 3.2B
Long-Term Debt 2.8B
Other Non-Current Liabilities 424.7m
Efficiency

Earnings Waterfall
Broadleaf Co Ltd

Revenue
15.4B JPY
Cost of Revenue
-6B JPY
Gross Profit
9.3B JPY
Operating Expenses
-11.2B JPY
Operating Income
-1.9B JPY
Other Expenses
414.9m JPY
Net Income
-1.5B JPY

Free Cash Flow Analysis
Broadleaf Co Ltd

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

Profitability Score
Profitability Due Diligence

Broadleaf Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative Free Cash Flow
40/100
Profitability
Score

Broadleaf Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broadleaf Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Average Altman Z-Score
47/100
Solvency
Score

Broadleaf Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broadleaf Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Broadleaf Co Ltd is 1 020 JPY with a low forecast of 1 010 JPY and a high forecast of 1 050 JPY.

Lowest
Price Target
1 010 JPY
77% Upside
Average
Price Target
1 020 JPY
78% Upside
Highest
Price Target
1 050 JPY
84% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Broadleaf Co Ltd

1M 1M
+2%
6M 6M
+10%
1Y 1Y
+38%
3Y 3Y
+7%
5Y 5Y
+7%
10Y 10Y
+67%
Annual Price Range
572
52w Low
397
52w High
636
Price Metrics
Average Annual Return -3.09%
Standard Deviation of Annual Returns 21.05%
Max Drawdown -54%
Shares Statistics
Market Capitalization 50.8B JPY
Shares Outstanding 88 801 576
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Broadleaf Co Ltd Logo
Broadleaf Co Ltd

Country

Japan

Industry

Technology

Market Cap

50.8B JPY

Dividend Yield

0.34%

Description

Broadleaf Co., Ltd. engages in the provision of information technology services. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 940 full-time employees. The company went IPO on 2013-03-22. The system sales business develops and sells industry-specific business applications, work analysis and optimization softwares, as well as purchases and sells personal computer (PC) bodies and printers. The system support business provides maintenance services, as well as purchases and sells documents and office automation (OA) supplies. The network service business provides database service, server service, settlement agency service of automobile recycling parts, electronic parts ordering function of automobile parts, support tool of tablet type business, as well as analysis service of ecommerce and data.

Contact

TOKYO-TO
Shinagawa-ku
8F, Glass Cube Shinagawa, 4-13-14, Higashi-Shinagawa
+81357813100.0
https://www.broadleaf.co.jp/

IPO

2013-03-22

Employees

940

Officers

President, CEO & Representative Director
Mr. Kenji Oyama
Executive VP & Director
Mr. Kenichi Yamanaka

See Also

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

The intrinsic value of one Broadleaf Co Ltd stock under the Base Case scenario is 563.77 JPY.

Is Broadleaf Co Ltd stock undervalued or overvalued?

Compared to the current market price of 572 JPY, Broadleaf Co Ltd is Overvalued by 1%.