I'LL Inc
TSE:3854
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%.
Valuation Backtest
I'LL Inc
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.
Fundamental Analysis
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 |
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
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.
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.
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
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.
Shareholder Return
Price
I'LL Inc
Average Annual Return | 65.01% |
Standard Deviation of Annual Returns | 134.27% |
Max Drawdown | -32% |
Market Capitalization | 67.3B JPY |
Shares Outstanding | 25 031 409 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.