Broadleaf Co Ltd
TSE:3673
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%.
Valuation Backtest
Broadleaf Co Ltd
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.
Fundamental Analysis
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 |
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
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.
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.
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
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.
Shareholder Return
Price
Broadleaf Co Ltd
Average Annual Return | -3.09% |
Standard Deviation of Annual Returns | 21.05% |
Max Drawdown | -54% |
Market Capitalization | 50.8B JPY |
Shares Outstanding | 88 801 576 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.