Keyware Solutions Inc
TSE:3799
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%.
Valuation Backtest
Keyware Solutions Inc
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.
Fundamental Analysis
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 |
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
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.
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.
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
Shareholder Return
Price
Keyware Solutions Inc
Average Annual Return | 3.17% |
Standard Deviation of Annual Returns | 19.04% |
Max Drawdown | -53% |
Market Capitalization | 6.1B JPY |
Shares Outstanding | 8 050 940 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.