First Time Loading...

Keyware Solutions Inc
TSE:3799

Watchlist Manager
Keyware Solutions Inc Logo
Keyware Solutions Inc
TSE:3799
Watchlist
Price: 760 JPY -1.17%
Updated: Apr 25, 2024

Intrinsic Value

Keyware Solutions Inc. engages in the development and provision of system maintenance services. [ Read More ]

The intrinsic value of one Keyware Solutions Inc stock under the Base Case scenario is 1 652.51 JPY. Compared to the current market price of 760 JPY, Keyware Solutions Inc is Undervalued by 54%.

Key Points:
Intrinsic Value
Base Case
1 652.51 JPY
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Keyware Solutions Inc

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

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

Provide an overview of the primary business activities
of Keyware Solutions Inc.

What unique competitive advantages
does Keyware Solutions Inc hold over its rivals?

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

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

Show all valuation multiples
for Keyware Solutions Inc.

Provide P/S
for Keyware Solutions Inc.

Provide P/E
for Keyware Solutions Inc.

Provide P/OCF
for Keyware Solutions Inc.

Provide P/FCFE
for Keyware Solutions Inc.

Provide P/B
for Keyware Solutions Inc.

Provide EV/S
for Keyware Solutions Inc.

Provide EV/GP
for Keyware Solutions Inc.

Provide EV/EBITDA
for Keyware Solutions Inc.

Provide EV/EBIT
for Keyware Solutions Inc.

Provide EV/OCF
for Keyware Solutions Inc.

Provide EV/FCFF
for Keyware Solutions Inc.

Provide EV/IC
for Keyware Solutions Inc.

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

Compare historical revenue growth rates
of Keyware Solutions Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Keyware Solutions Inc.

Provide ROE
for Keyware Solutions Inc.

Provide ROA
for Keyware Solutions Inc.

Provide ROIC
for Keyware Solutions Inc.

Provide ROCE
for Keyware Solutions Inc.

Provide Gross Margin
for Keyware Solutions Inc.

Provide Operating Margin
for Keyware Solutions Inc.

Provide Net Margin
for Keyware Solutions Inc.

Provide FCF Margin
for Keyware Solutions Inc.

Show all solvency ratios
for Keyware Solutions Inc.

Provide D/E Ratio
for Keyware Solutions Inc.

Provide D/A Ratio
for Keyware Solutions Inc.

Provide Interest Coverage Ratio
for Keyware Solutions Inc.

Provide Altman Z-Score Ratio
for Keyware Solutions Inc.

Provide Quick Ratio
for Keyware Solutions Inc.

Provide Current Ratio
for Keyware Solutions Inc.

Provide Cash Ratio
for Keyware Solutions Inc.

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

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

What is the current Free Cash Flow
of Keyware Solutions Inc?

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

Financials

Balance Sheet Decomposition
Keyware Solutions Inc

Current Assets 7.2B
Cash & Short-Term Investments 1.5B
Receivables 5.3B
Other Current Assets 449.8m
Non-Current Assets 4B
Long-Term Investments 3.2B
PP&E 116.9m
Intangibles 448.2m
Other Non-Current Assets 169.9m
Current Liabilities 2.5B
Accounts Payable 975.3m
Accrued Liabilities 412.6m
Other Current Liabilities 1.2B
Non-Current Liabilities 428.9m
Other Non-Current Liabilities 428.9m
Efficiency

Earnings Waterfall
Keyware Solutions Inc

Revenue
20.2B JPY
Cost of Revenue
-16.4B JPY
Gross Profit
3.8B JPY
Operating Expenses
-3.1B JPY
Operating Income
773.7m JPY
Other Expenses
-43.8m JPY
Net Income
729.8m JPY

Free Cash Flow Analysis
Keyware Solutions Inc

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

Profitability Score
Profitability Due Diligence

Keyware Solutions Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Free Cash Flow
48/100
Profitability
Score

Keyware Solutions Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Keyware Solutions Inc's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
86/100
Solvency
Score

Keyware Solutions Inc's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Keyware Solutions Inc

There are no price targets for Keyware Solutions 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
Keyware Solutions Inc

1M 1M
-5%
6M 6M
+16%
1Y 1Y
+33%
3Y 3Y
-3%
5Y 5Y
+59%
10Y 10Y
+54%
Annual Price Range
760
52w Low
564
52w High
831
Price Metrics
Average Annual Return 3.17%
Standard Deviation of Annual Returns 19.04%
Max Drawdown -53%
Shares Statistics
Market Capitalization 6.1B JPY
Shares Outstanding 8 050 940
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Keyware Solutions Inc Logo
Keyware Solutions Inc

Country

Japan

Industry

Technology

Market Cap

6.1B JPY

Dividend Yield

5.2%

Description

Keyware Solutions Inc. engages in the development and provision of system maintenance services. The company is headquartered in Setagaya, Tokyo-To and currently employs 1,123 full-time employees. The company went IPO on 2006-06-07. The firm operates in three business segments. The System Development segment is engaged in whole or part development of software for computer systems. The System Integration (SI) Development segment is mainly engaged in system construction for end users and other system integration business. The Others segment is engaged in operation, maintenance and other support services to meet various customer's computer system needs, sale of related equipment and package software, promoting new business and others.

Contact

TOKYO-TO
Setagaya
5-37-18, Kamikitazawa
+81332901111.0
https://www.keyware.co.jp/

IPO

2006-06-07

Employees

1 123

Officers

CEO, President & Representative Director
Mr. Masahiro Mita M.D., Ph.D.
Managing Corporate Officer & Director
Mr. Toshikazu Ogawa
Senior Managing Corporate Officer & Director
Shinichi Arakawa
Corporate Officer
Hiroshi Okimura
Managing Corporate Officer
Minoru Tano
Corporate Officer & Director
Takuya Suetsuna
Show More
President & CEO of Keyware Service Inc.
Mr. Norihiro Takeno
Outside Audit & Supervisory Board Member
Mr. Hiroshi Takita
Show Less

See Also

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

The intrinsic value of one Keyware Solutions Inc stock under the Base Case scenario is 1 652.51 JPY.

Is Keyware Solutions Inc stock undervalued or overvalued?

Compared to the current market price of 760 JPY, Keyware Solutions Inc is Undervalued by 54%.