First Time Loading...

FFRI Security Inc
TSE:3692

Watchlist Manager
FFRI Security Inc Logo
FFRI Security Inc
TSE:3692
Watchlist
Price: 2 131 JPY -2.29% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

FFRI Security, Inc. engages in the research, development, and sale of cyber-security products. [ Read More ]

The intrinsic value of one FFRI Security Inc stock under the Base Case scenario is 1 177.09 JPY. Compared to the current market price of 2 131 JPY, FFRI Security Inc is Overvalued by 45%.

Key Points:
Intrinsic Value
Base Case
1 177.09 JPY
Overvaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
FFRI Security Inc

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

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

Provide an overview of the primary business activities
of FFRI Security Inc.

What unique competitive advantages
does FFRI Security Inc hold over its rivals?

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

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

Show all valuation multiples
for FFRI Security Inc.

Provide P/S
for FFRI Security Inc.

Provide P/E
for FFRI Security Inc.

Provide P/OCF
for FFRI Security Inc.

Provide P/FCFE
for FFRI Security Inc.

Provide P/B
for FFRI Security Inc.

Provide EV/S
for FFRI Security Inc.

Provide EV/GP
for FFRI Security Inc.

Provide EV/EBITDA
for FFRI Security Inc.

Provide EV/EBIT
for FFRI Security Inc.

Provide EV/OCF
for FFRI Security Inc.

Provide EV/FCFF
for FFRI Security Inc.

Provide EV/IC
for FFRI Security Inc.

What are the Revenue projections
for FFRI Security Inc?

How accurate were the past Revenue estimates
for FFRI Security Inc?

What are the Net Income projections
for FFRI Security Inc?

How accurate were the past Net Income estimates
for FFRI Security Inc?

What are the EPS projections
for FFRI Security Inc?

How accurate were the past EPS estimates
for FFRI Security Inc?

What are the EBIT projections
for FFRI Security Inc?

How accurate were the past EBIT estimates
for FFRI Security Inc?

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

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

Compare historical revenue growth rates
of FFRI Security Inc against its competitors.

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

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

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

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

Show all profitability ratios
for FFRI Security Inc.

Provide ROE
for FFRI Security Inc.

Provide ROA
for FFRI Security Inc.

Provide ROIC
for FFRI Security Inc.

Provide ROCE
for FFRI Security Inc.

Provide Gross Margin
for FFRI Security Inc.

Provide Operating Margin
for FFRI Security Inc.

Provide Net Margin
for FFRI Security Inc.

Provide FCF Margin
for FFRI Security Inc.

Show all solvency ratios
for FFRI Security Inc.

Provide D/E Ratio
for FFRI Security Inc.

Provide D/A Ratio
for FFRI Security Inc.

Provide Interest Coverage Ratio
for FFRI Security Inc.

Provide Altman Z-Score Ratio
for FFRI Security Inc.

Provide Quick Ratio
for FFRI Security Inc.

Provide Current Ratio
for FFRI Security Inc.

Provide Cash Ratio
for FFRI Security Inc.

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

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

What is the current Free Cash Flow
of FFRI Security Inc?

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

Financials

Balance Sheet Decomposition
FFRI Security Inc

Current Assets 2.6B
Cash & Short-Term Investments 2B
Receivables 586.2m
Other Current Assets 54.6m
Non-Current Assets 525.7m
Long-Term Investments 301.9m
PP&E 44m
Intangibles 119.5m
Other Non-Current Assets 60.4m
Current Liabilities 1.2B
Accounts Payable 14.9m
Accrued Liabilities 61.9m
Other Current Liabilities 1.1B
Non-Current Liabilities 12.9m
Other Non-Current Liabilities 12.9m
Efficiency

Earnings Waterfall
FFRI Security Inc

Revenue
2.3B JPY
Cost of Revenue
-896.3m JPY
Gross Profit
1.4B JPY
Operating Expenses
-1B JPY
Operating Income
443.3m JPY
Other Expenses
-88.7m JPY
Net Income
354.6m JPY

Free Cash Flow Analysis
FFRI Security Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

FFRI Security Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROIC
Exceptional ROIC
Positive 3-Years Revenue Growth
62/100
Profitability
Score

FFRI Security Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

FFRI Security Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
73/100
Solvency
Score

FFRI Security Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
FFRI Security Inc

There are no price targets for FFRI Security Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
FFRI Security Inc

1M 1M
+12%
6M 6M
+113%
1Y 1Y
+82%
3Y 3Y
+5%
5Y 5Y
-32%
10Y 10Y
+81%
Annual Price Range
2 131
52w Low
988
52w High
2 426
Price Metrics
Average Annual Return -24.24%
Standard Deviation of Annual Returns 13.79%
Max Drawdown -100%
Shares Statistics
Market Capitalization 16.9B JPY
Shares Outstanding 7 909 770
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

FFRI Security Inc Logo
FFRI Security Inc

Country

Japan

Industry

Technology

Market Cap

16.9B JPY

Dividend Yield

0.64%

Description

FFRI Security, Inc. engages in the research, development, and sale of cyber-security products. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 106 full-time employees. The company went IPO on 2014-09-30. The firm is engaged in the provision of security products such as FFRI yarai, a targeted attack countermeasure product, and FFRI yarai analyzer, a malware automatic analysis tool. The firm sells products by subscription license or perpetual license, and provides product update and maintenance services, as well as the copyright business. The security service business is engaged in the outsourced development of cyber security products, the investigation of computer system security robustness and impact when subjected to cyber attacks, as well as the provision of security investigation, analysis and research services. The main services include security measures support services for Internet of Things (IoT) devices and systems, as well as Prime Analysis, a service that provides consulting and security information, and FFRI Expert Seminar, a paid training for security engineers.

Contact

TOKYO-TO
Chiyoda-ku
2F, Shin-Tokyo Bldg., 3-3-1, Marunouchi
+81362771518.0
https://www.ffri.jp/

IPO

2014-09-30

Employees

106

Officers

GM of Sales Headquarters, President & Representative Director
Mr. Yuji Ukai
CFO, GM of Management & Business Administration Division, MD, and Director
Mr. Shigeki Tanaka
Senior MD, CTO, GM of Technology & National Security Business Headquarters and Director
Mr. Ryouji Kanai
GM of Business Development Division & Business Planning and Director
Mr. Ichiro Kawahara
GM of Product Development Headquarters & Director
Mr. Kazumi Umehashi

See Also

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

The intrinsic value of one FFRI Security Inc stock under the Base Case scenario is 1 177.09 JPY.

Is FFRI Security Inc stock undervalued or overvalued?

Compared to the current market price of 2 131 JPY, FFRI Security Inc is Overvalued by 45%.