TerraSky Co Ltd Intrinsic Valuation and Fundamental Analysis - TerraSky Co Ltd - Alpha Spread

TerraSky Co Ltd
TSE:3915

Watchlist Manager
TerraSky Co Ltd Logo
TerraSky Co Ltd
TSE:3915
Watchlist
Price: 2 147 JPY -1.01% Market Closed
Market Cap: 27.7B JPY
Have any thoughts about
TerraSky Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one TerraSky Co Ltd stock under the Base Case scenario is 2 646.06 JPY. Compared to the current market price of 2 147 JPY, TerraSky Co Ltd is Undervalued by 19%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 646.06 JPY
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
TerraSky Co Ltd

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TerraSky Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TerraSky Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about TerraSky Co Ltd

Provide an overview of the primary business activities
of TerraSky Co Ltd.

What unique competitive advantages
does TerraSky Co Ltd hold over its rivals?

What risks and challenges
does TerraSky Co Ltd face in the near future?

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

Show all valuation multiples
for TerraSky Co Ltd.

Provide P/S
for TerraSky Co Ltd.

Provide P/E
for TerraSky Co Ltd.

Provide P/OCF
for TerraSky Co Ltd.

Provide P/FCFE
for TerraSky Co Ltd.

Provide P/B
for TerraSky Co Ltd.

Provide EV/S
for TerraSky Co Ltd.

Provide EV/GP
for TerraSky Co Ltd.

Provide EV/EBITDA
for TerraSky Co Ltd.

Provide EV/EBIT
for TerraSky Co Ltd.

Provide EV/OCF
for TerraSky Co Ltd.

Provide EV/FCFF
for TerraSky Co Ltd.

Provide EV/IC
for TerraSky Co Ltd.

Show me price targets
for TerraSky Co Ltd made by professional analysts.

What are the Revenue projections
for TerraSky Co Ltd?

How accurate were the past Revenue estimates
for TerraSky Co Ltd?

What are the Net Income projections
for TerraSky Co Ltd?

How accurate were the past Net Income estimates
for TerraSky Co Ltd?

What are the EPS projections
for TerraSky Co Ltd?

How accurate were the past EPS estimates
for TerraSky Co Ltd?

What are the EBIT projections
for TerraSky Co Ltd?

How accurate were the past EBIT estimates
for TerraSky Co Ltd?

Compare the revenue forecasts
for TerraSky Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of TerraSky Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of TerraSky Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of TerraSky Co Ltd compared to its peers.

Compare the P/E ratios
of TerraSky Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing TerraSky Co Ltd with its peers.

Analyze the financial leverage
of TerraSky Co Ltd compared to its main competitors.

Show all profitability ratios
for TerraSky Co Ltd.

Provide ROE
for TerraSky Co Ltd.

Provide ROA
for TerraSky Co Ltd.

Provide ROIC
for TerraSky Co Ltd.

Provide ROCE
for TerraSky Co Ltd.

Provide Gross Margin
for TerraSky Co Ltd.

Provide Operating Margin
for TerraSky Co Ltd.

Provide Net Margin
for TerraSky Co Ltd.

Provide FCF Margin
for TerraSky Co Ltd.

Show all solvency ratios
for TerraSky Co Ltd.

Provide D/E Ratio
for TerraSky Co Ltd.

Provide D/A Ratio
for TerraSky Co Ltd.

Provide Interest Coverage Ratio
for TerraSky Co Ltd.

Provide Altman Z-Score Ratio
for TerraSky Co Ltd.

Provide Quick Ratio
for TerraSky Co Ltd.

Provide Current Ratio
for TerraSky Co Ltd.

Provide Cash Ratio
for TerraSky Co Ltd.

What is the historical Revenue growth
over the last 5 years for TerraSky Co Ltd?

What is the historical Net Income growth
over the last 5 years for TerraSky Co Ltd?

What is the current Free Cash Flow
of TerraSky Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for TerraSky Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
TerraSky Co Ltd

Current Assets 11.4B
Cash & Short-Term Investments 5.8B
Receivables 3.9B
Other Current Assets 1.7B
Non-Current Assets 6.6B
Long-Term Investments 4.6B
PP&E 297.1m
Intangibles 971.9m
Other Non-Current Assets 665m
Current Liabilities 5B
Accounts Payable 1.4B
Short-Term Debt 200m
Other Current Liabilities 3.5B
Non-Current Liabilities 2.6B
Long-Term Debt 5m
Other Non-Current Liabilities 2.5B
Efficiency

Earnings Waterfall
TerraSky Co Ltd

Revenue
20.6B JPY
Cost of Revenue
-15.2B JPY
Gross Profit
5.4B JPY
Operating Expenses
-4.7B JPY
Operating Income
701.6m JPY
Other Expenses
-260.9m JPY
Net Income
440.7m JPY

Free Cash Flow Analysis
TerraSky Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

TerraSky Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
50/100
Profitability
Score

TerraSky Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

TerraSky Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

86/100
Solvency
Score

TerraSky Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
TerraSky Co Ltd

Wall Street analysts forecast TerraSky Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TerraSky Co Ltd is 3 600 JPY .

Lowest
Price Target
Not Available
Average
Price Target
3 600 JPY
68% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TerraSky Co Ltd?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for TerraSky Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about TerraSky Co Ltd dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
TerraSky Co Ltd

1M 1M
-1%
6M 6M
+44%
1Y 1Y
+6%
3Y 3Y
+0%
5Y 5Y
+19%
10Y 10Y
+88%
Annual Price Range
2 147
52w Low
1 370
52w High
2 467
Price Metrics
Average Annual Return 22.06%
Standard Deviation of Annual Returns 57.69%
Max Drawdown -79%
Shares Statistics
Market Capitalization 27.7B JPY
Shares Outstanding 12 910 100
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

TerraSky Co Ltd Logo
TerraSky Co Ltd

Country

Japan

Industry

Technology

Market Cap

27.7B JPY

Dividend Yield

0%

Description

TerraSky Co., Ltd. engages in the provision of cloud generation readings and solution services. The company is headquartered in Chuo-Ku, Tokyo-To. The company went IPO on 2015-04-30. The Solution segment provides cloud integration, cloud consulting and cloud ERP services. The Product segment develops and provides cloud services, which include SkyVisual Editor, SkyOnDemand and others.

Contact

TOKYO-TO
Chuo-Ku
15-17F, Taiyo Life Nihombashi Bldg., 2-11-2, Nihombashi
+81352553410.0
www.terrasky.co.jp

IPO

2015-04-30

Employees

605

Officers

See Also

Discover More
What is the Intrinsic Value of one TerraSky Co Ltd stock?

The intrinsic value of one TerraSky Co Ltd stock under the Base Case scenario is 2 646.06 JPY.

Is TerraSky Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 147 JPY, TerraSky Co Ltd is Undervalued by 19%.

Back to Top