First Time Loading...

CrowdWorks Inc
TSE:3900

Watchlist Manager
CrowdWorks Inc Logo
CrowdWorks Inc
TSE:3900
Watchlist
Price: 1 317 JPY -0.08%
Updated: Apr 23, 2024

Intrinsic Value

CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. [ Read More ]

The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 1 886.86 JPY. Compared to the current market price of 1 317 JPY, CrowdWorks Inc is Undervalued by 30%.

Key Points:
Intrinsic Value
Base Case
1 886.86 JPY
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CrowdWorks Inc

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

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

Provide an overview of the primary business activities
of CrowdWorks Inc.

What unique competitive advantages
does CrowdWorks Inc hold over its rivals?

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

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

Show all valuation multiples
for CrowdWorks Inc.

Provide P/S
for CrowdWorks Inc.

Provide P/E
for CrowdWorks Inc.

Provide P/OCF
for CrowdWorks Inc.

Provide P/FCFE
for CrowdWorks Inc.

Provide P/B
for CrowdWorks Inc.

Provide EV/S
for CrowdWorks Inc.

Provide EV/GP
for CrowdWorks Inc.

Provide EV/EBITDA
for CrowdWorks Inc.

Provide EV/EBIT
for CrowdWorks Inc.

Provide EV/OCF
for CrowdWorks Inc.

Provide EV/FCFF
for CrowdWorks Inc.

Provide EV/IC
for CrowdWorks Inc.

Show me price targets
for CrowdWorks Inc made by professional analysts.

What are the Revenue projections
for CrowdWorks Inc?

How accurate were the past Revenue estimates
for CrowdWorks Inc?

What are the Net Income projections
for CrowdWorks Inc?

How accurate were the past Net Income estimates
for CrowdWorks Inc?

What are the EPS projections
for CrowdWorks Inc?

How accurate were the past EPS estimates
for CrowdWorks Inc?

What are the EBIT projections
for CrowdWorks Inc?

How accurate were the past EBIT estimates
for CrowdWorks Inc?

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

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

Compare historical revenue growth rates
of CrowdWorks Inc against its competitors.

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

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

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

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

Show all profitability ratios
for CrowdWorks Inc.

Provide ROE
for CrowdWorks Inc.

Provide ROA
for CrowdWorks Inc.

Provide ROIC
for CrowdWorks Inc.

Provide ROCE
for CrowdWorks Inc.

Provide Gross Margin
for CrowdWorks Inc.

Provide Operating Margin
for CrowdWorks Inc.

Provide Net Margin
for CrowdWorks Inc.

Provide FCF Margin
for CrowdWorks Inc.

Show all solvency ratios
for CrowdWorks Inc.

Provide D/E Ratio
for CrowdWorks Inc.

Provide D/A Ratio
for CrowdWorks Inc.

Provide Interest Coverage Ratio
for CrowdWorks Inc.

Provide Altman Z-Score Ratio
for CrowdWorks Inc.

Provide Quick Ratio
for CrowdWorks Inc.

Provide Current Ratio
for CrowdWorks Inc.

Provide Cash Ratio
for CrowdWorks Inc.

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

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

What is the current Free Cash Flow
of CrowdWorks Inc?

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

Financials

Balance Sheet Decomposition
CrowdWorks Inc

Current Assets 8.6B
Cash & Short-Term Investments 6.1B
Receivables 2.3B
Other Current Assets 251.3m
Non-Current Assets 2B
PP&E 57.5m
Intangibles 1.5B
Other Non-Current Assets 503.5m
Current Liabilities 4.1B
Other Current Liabilities 4.1B
Non-Current Liabilities 431.8m
Long-Term Debt 245.1m
Other Non-Current Liabilities 186.7m
Efficiency

Earnings Waterfall
CrowdWorks Inc

Revenue
14.3B JPY
Cost of Revenue
-7.7B JPY
Gross Profit
6.6B JPY
Operating Expenses
-5.3B JPY
Operating Income
1.3B JPY
Other Expenses
-113.4m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
CrowdWorks Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

CrowdWorks Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
ROIC is Increasing
Exceptional 3-Years Revenue Growth
66/100
Profitability
Score

CrowdWorks Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CrowdWorks Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
88/100
Solvency
Score

CrowdWorks Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CrowdWorks Inc

Wall Street analysts forecast CrowdWorks Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CrowdWorks Inc is 2 450 JPY .

Lowest
Price Target
Not Available
Average
Price Target
2 450 JPY
86% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
CrowdWorks Inc

1M 1M
-17%
6M 6M
+7%
1Y 1Y
-12%
3Y 3Y
-15%
5Y 5Y
-23%
10Y 10Y
+27%
Annual Price Range
1 317
52w Low
1 178
52w High
1 870
Price Metrics
Average Annual Return 2.46%
Standard Deviation of Annual Returns 34.94%
Max Drawdown -68%
Shares Statistics
Market Capitalization 20.5B JPY
Shares Outstanding 15 651 200
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CrowdWorks Inc Logo
CrowdWorks Inc

Country

Japan

Industry

Retail

Market Cap

20.5B JPY

Dividend Yield

0%

Description

CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 189 full-time employees. The company went IPO on 2014-12-12. The firm operates through five business segments. The Direct Matching segment is engaged in the operation of crowdsourcing platform CrowdWorks for directly matching companies and individuals on the Internet. The Agent Matching segment is engaged in the provision of Crowdtech service and other crowdsourcing services for matching companies and individuals through dedicated staffs. The Business Solution segment is engaged in the provision of systems contract development service and other products and services at the request of companies. The FinTech segment is engaged in the development and provision of financial services for individuals, including ficle service that guarantees payment of individual rewards, and Wallet app that can use the rewards earned for consumption. The Investment Development segment is engaged in the minor investment and development of venture companies.

Contact

TOKYO-TO
Shibuya-Ku
6F, Ebisu Garden Place Tower, 4-20-3, Ebisu
+81364503088.0
https://crowdworks.jp/

IPO

2014-12-12

Employees

189

Officers

President, CEO & Representative Director
Mr. Koichiro Yoshida
Chief Operating Officer, Vice President and Director
Mr. Shuzo Narita
Head of IR Office
Yusuke Aiba
Director & Executive Officer
Mr. Takatsugu Tsukii
Director of Corporate Planning Office
Tetsuya Kobayashi

See Also

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

The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 1 886.86 JPY.

Is CrowdWorks Inc stock undervalued or overvalued?

Compared to the current market price of 1 317 JPY, CrowdWorks Inc is Undervalued by 30%.