First Time Loading...

T-Gaia Corp
TSE:3738

Watchlist Manager
T-Gaia Corp Logo
T-Gaia Corp
TSE:3738
Watchlist
Price: 2 100 JPY -0.05% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

T-Gaia Corp. engages in the provision of telecommunications services. [ Read More ]

The intrinsic value of one T-Gaia Corp stock under the Base Case scenario is 2 955.21 JPY. Compared to the current market price of 2 100 JPY, T-Gaia Corp is Undervalued by 29%.

Key Points:
Intrinsic Value
Base Case
2 955.21 JPY
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
T-Gaia Corp

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

Run backtest to discover the historical profit from buying and selling T-Gaia Corp 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
T-Gaia Corp

Provide an overview of the primary business activities
of T-Gaia Corp.

What unique competitive advantages
does T-Gaia Corp hold over its rivals?

What risks and challenges
does T-Gaia Corp face in the near future?

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

Show all valuation multiples
for T-Gaia Corp.

Provide P/S
for T-Gaia Corp.

Provide P/E
for T-Gaia Corp.

Provide P/OCF
for T-Gaia Corp.

Provide P/FCFE
for T-Gaia Corp.

Provide P/B
for T-Gaia Corp.

Provide EV/S
for T-Gaia Corp.

Provide EV/GP
for T-Gaia Corp.

Provide EV/EBITDA
for T-Gaia Corp.

Provide EV/EBIT
for T-Gaia Corp.

Provide EV/OCF
for T-Gaia Corp.

Provide EV/FCFF
for T-Gaia Corp.

Provide EV/IC
for T-Gaia Corp.

Show me price targets
for T-Gaia Corp made by professional analysts.

What are the Revenue projections
for T-Gaia Corp?

How accurate were the past Revenue estimates
for T-Gaia Corp?

What are the Net Income projections
for T-Gaia Corp?

How accurate were the past Net Income estimates
for T-Gaia Corp?

What are the EPS projections
for T-Gaia Corp?

How accurate were the past EPS estimates
for T-Gaia Corp?

What are the EBIT projections
for T-Gaia Corp?

How accurate were the past EBIT estimates
for T-Gaia Corp?

Compare the revenue forecasts
for T-Gaia Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of T-Gaia Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of T-Gaia Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of T-Gaia Corp compared to its peers.

Compare the P/E ratios
of T-Gaia Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing T-Gaia Corp with its peers.

Analyze the financial leverage
of T-Gaia Corp compared to its main competitors.

Show all profitability ratios
for T-Gaia Corp.

Provide ROE
for T-Gaia Corp.

Provide ROA
for T-Gaia Corp.

Provide ROIC
for T-Gaia Corp.

Provide ROCE
for T-Gaia Corp.

Provide Gross Margin
for T-Gaia Corp.

Provide Operating Margin
for T-Gaia Corp.

Provide Net Margin
for T-Gaia Corp.

Provide FCF Margin
for T-Gaia Corp.

Show all solvency ratios
for T-Gaia Corp.

Provide D/E Ratio
for T-Gaia Corp.

Provide D/A Ratio
for T-Gaia Corp.

Provide Interest Coverage Ratio
for T-Gaia Corp.

Provide Altman Z-Score Ratio
for T-Gaia Corp.

Provide Quick Ratio
for T-Gaia Corp.

Provide Current Ratio
for T-Gaia Corp.

Provide Cash Ratio
for T-Gaia Corp.

What is the historical Revenue growth
over the last 5 years for T-Gaia Corp?

What is the historical Net Income growth
over the last 5 years for T-Gaia Corp?

What is the current Free Cash Flow
of T-Gaia Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for T-Gaia Corp.

Financials

Balance Sheet Decomposition
T-Gaia Corp

Current Assets 202.1B
Cash & Short-Term Investments 54.1B
Receivables 34.9B
Other Current Assets 113.1B
Non-Current Assets 41.1B
PP&E 4.7B
Intangibles 21.2B
Other Non-Current Assets 15.2B
Current Liabilities 165.6B
Accounts Payable 10B
Accrued Liabilities 1.5B
Other Current Liabilities 154.1B
Non-Current Liabilities 3.5B
Other Non-Current Liabilities 3.5B
Efficiency

Earnings Waterfall
T-Gaia Corp

Revenue
454.3B JPY
Cost of Revenue
-380.8B JPY
Gross Profit
73.5B JPY
Operating Expenses
-66.1B JPY
Operating Income
7.4B JPY
Other Expenses
-1.1B JPY
Net Income
6.3B JPY

Free Cash Flow Analysis
T-Gaia Corp

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

Profitability Score
Profitability Due Diligence

T-Gaia Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Negative Free Cash Flow
Positive Gross Profit
Positive 3-Years Revenue Growth
46/100
Profitability
Score

T-Gaia Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

T-Gaia Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Average Altman Z-Score
71/100
Solvency
Score

T-Gaia Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
T-Gaia Corp

Wall Street analysts forecast T-Gaia Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for T-Gaia Corp is 2 172.6 JPY with a low forecast of 2 100.8 JPY and a high forecast of 2 289 JPY.

Lowest
Price Target
2 100.8 JPY
0% Upside
Average
Price Target
2 172.6 JPY
3% Upside
Highest
Price Target
2 289 JPY
9% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
T-Gaia Corp

1M 1M
+3%
6M 6M
+21%
1Y 1Y
+27%
3Y 3Y
+20%
5Y 5Y
+37%
10Y 10Y
+213%
Annual Price Range
2 100
52w Low
1 634
52w High
2 142
Price Metrics
Average Annual Return 4.1%
Standard Deviation of Annual Returns 31.56%
Max Drawdown -40%
Shares Statistics
Market Capitalization 117.2B JPY
Shares Outstanding 55 820 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

T-Gaia Corp Logo
T-Gaia Corp

Country

Japan

Industry

Retail

Market Cap

117.2B JPY

Dividend Yield

3.57%

Description

T-Gaia Corp. engages in the provision of telecommunications services. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 5,088 full-time employees. The company went IPO on 2004-04-07. The firm operates in three business segments. The Mobile segment provides subscription agency services for mobile phone users to join communication network, and distributes mobile phones to general consumers. The Solution segment sells mobiles phones and provides terminals and communication line management services for corporate customers, as well as line service agency services for both corporate and individual customers. The Payment segment is engaged in the sale of gift cards and electronic money products using the PIN sales system through domestic convenience stores.

Contact

TOKYO-TO
Shibuya-Ku
14-18F, Ebisu Neonato, 4-1-18, Ebisu
+81364091111.0
https://www.t-gaia.co.jp/

IPO

2004-04-07

Employees

5 088

Officers

President, CEO & Chairman
Mr. Masato Ishida
Director, EVP & CFO
Mr. Hiroyuki Sugai
Executive VP, CDO & Director
Mr. Hiroyoshi Ueji

See Also

Discover More
What is the Intrinsic Value of one T-Gaia Corp stock?

The intrinsic value of one T-Gaia Corp stock under the Base Case scenario is 2 955.21 JPY.

Is T-Gaia Corp stock undervalued or overvalued?

Compared to the current market price of 2 100 JPY, T-Gaia Corp is Undervalued by 29%.