First Time Loading...

I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 687 JPY -0.81% Market Closed
Updated: May 1, 2024

Intrinsic Value

I'LL Inc. provides information technology (IT) solutions to medium and small-sized enterprises. [ Read More ]

The intrinsic value of one I'LL Inc stock under the Base Case scenario is 2 813.01 JPY. Compared to the current market price of 2 687 JPY, I'LL Inc is Undervalued by 4%.

Key Points:
Intrinsic Value
Base Case
2 813.01 JPY
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
I'LL Inc

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

Run backtest to discover the historical profit from buying and selling I'LL 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
I'LL Inc

Provide an overview of the primary business activities
of I'LL Inc.

What unique competitive advantages
does I'LL Inc hold over its rivals?

What risks and challenges
does I'LL Inc face in the near future?

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

Show all valuation multiples
for I'LL Inc.

Provide P/S
for I'LL Inc.

Provide P/E
for I'LL Inc.

Provide P/OCF
for I'LL Inc.

Provide P/FCFE
for I'LL Inc.

Provide P/B
for I'LL Inc.

Provide EV/S
for I'LL Inc.

Provide EV/GP
for I'LL Inc.

Provide EV/EBITDA
for I'LL Inc.

Provide EV/EBIT
for I'LL Inc.

Provide EV/OCF
for I'LL Inc.

Provide EV/FCFF
for I'LL Inc.

Provide EV/IC
for I'LL Inc.

Show me price targets
for I'LL Inc made by professional analysts.

What are the Revenue projections
for I'LL Inc?

How accurate were the past Revenue estimates
for I'LL Inc?

What are the Net Income projections
for I'LL Inc?

How accurate were the past Net Income estimates
for I'LL Inc?

What are the EPS projections
for I'LL Inc?

How accurate were the past EPS estimates
for I'LL Inc?

What are the EBIT projections
for I'LL Inc?

How accurate were the past EBIT estimates
for I'LL Inc?

Compare the revenue forecasts
for I'LL Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of I'LL Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of I'LL Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of I'LL Inc compared to its peers.

Compare the P/E ratios
of I'LL Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing I'LL Inc with its peers.

Analyze the financial leverage
of I'LL Inc compared to its main competitors.

Show all profitability ratios
for I'LL Inc.

Provide ROE
for I'LL Inc.

Provide ROA
for I'LL Inc.

Provide ROIC
for I'LL Inc.

Provide ROCE
for I'LL Inc.

Provide Gross Margin
for I'LL Inc.

Provide Operating Margin
for I'LL Inc.

Provide Net Margin
for I'LL Inc.

Provide FCF Margin
for I'LL Inc.

Show all solvency ratios
for I'LL Inc.

Provide D/E Ratio
for I'LL Inc.

Provide D/A Ratio
for I'LL Inc.

Provide Interest Coverage Ratio
for I'LL Inc.

Provide Altman Z-Score Ratio
for I'LL Inc.

Provide Quick Ratio
for I'LL Inc.

Provide Current Ratio
for I'LL Inc.

Provide Cash Ratio
for I'LL Inc.

What is the historical Revenue growth
over the last 5 years for I'LL Inc?

What is the historical Net Income growth
over the last 5 years for I'LL Inc?

What is the current Free Cash Flow
of I'LL Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for I'LL Inc.

Financials

Balance Sheet Decomposition
I'LL Inc

Current Assets 10.2B
Cash & Short-Term Investments 6.1B
Receivables 3.8B
Other Current Assets 400m
Non-Current Assets 2.6B
PP&E 558.7m
Intangibles 928.8m
Other Non-Current Assets 1.1B
Current Liabilities 2.2B
Accounts Payable 491.3m
Accrued Liabilities 105.6m
Other Current Liabilities 1.6B
Non-Current Liabilities 1.9B
Other Non-Current Liabilities 1.9B
Efficiency

Earnings Waterfall
I'LL Inc

Revenue
16.9B JPY
Cost of Revenue
-7.5B JPY
Gross Profit
9.4B JPY
Operating Expenses
-5.3B JPY
Operating Income
4.1B JPY
Other Expenses
-1.3B JPY
Net Income
2.9B JPY

Free Cash Flow Analysis
I'LL Inc

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

Profitability Score
Profitability Due Diligence

I'LL Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional ROIC
73/100
Profitability
Score

I'LL Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

I'LL Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
90/100
Solvency
Score

I'LL Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
I'LL Inc

Wall Street analysts forecast I'LL Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for I'LL Inc is 4 726 JPY with a low forecast of 4 343 JPY and a high forecast of 5 355 JPY.

Lowest
Price Target
4 343 JPY
62% Upside
Average
Price Target
4 726 JPY
76% Upside
Highest
Price Target
5 355 JPY
99% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
I'LL Inc

1M 1M
-10%
6M 6M
-25%
1Y 1Y
-4%
3Y 3Y
+58%
5Y 5Y
+416%
10Y 10Y
+470%
Annual Price Range
2 687
52w Low
2 466
52w High
3 965
Price Metrics
Average Annual Return 65.01%
Standard Deviation of Annual Returns 134.27%
Max Drawdown -32%
Shares Statistics
Market Capitalization 67.3B JPY
Shares Outstanding 25 031 409
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

I'LL Inc Logo
I'LL Inc

Country

Japan

Industry

Technology

Market Cap

67.3B JPY

Dividend Yield

1.48%

Description

I'LL Inc. provides information technology (IT) solutions to medium and small-sized enterprises. The company is headquartered in Osaka, Osaka-Fu and currently employs 766 full-time employees. The company went IPO on 2007-06-01. The firm operates in two businesses. The system solution business is engaged in the core system-related design and development, hardware maintenance, system operation support, network building and security management to corporate clients. The Web solution business is engaged in the provision of Web goods, including production and support of homepage, electronic commerce building and net shop centralized management software.

Contact

OSAKA-FU
Osaka
34F, Grand Front Osaka Tower B, 3-1, Ofuka-cho, Kita-ku
+81662921170.0
https://www.ill.co.jp/

IPO

2007-06-01

Employees

766

Officers

President and Representative Director
Mr. Tetsuo Iwamoto
Operating Officer & Accounting Manager
Naoko Ogura
Operating Officer & Head of Technical Solutions Headquarters
Toshiyuki Fujita
General Manager of Business Administration Division and Director
Mr. Yasuhiro Toda
Director of Business Management Headquarters, Director of HR and General Affairs & Director
Hirotaka Yamamoto
Senior Managing Director, General Manager of System Marketing Coordination Division and Director
Mr. Koji Ozaki
Show More
General Manager of Cross Division, General Manager of Web Solution Division and Director
Mr. Hirotaka Yamamoto
Managing Director, General Manager of System Support Division and Director
Mr. Masashi Doi
MD, GM of Business Partner Promotion Coordination Division & Director
Mr. Ryoma Iwamoto
Operating Officer & Head of System Management Headquarters
Mitsunori Nakamura
Show Less

See Also

Discover More
What is the Intrinsic Value of one I'LL Inc stock?

The intrinsic value of one I'LL Inc stock under the Base Case scenario is 2 813.01 JPY.

Is I'LL Inc stock undervalued or overvalued?

Compared to the current market price of 2 687 JPY, I'LL Inc is Undervalued by 4%.