Internetworking and Broadband Consulting Co Ltd
TSE:3920
Intrinsic Value
Internetworking & Broadband Consulting Co., Ltd. engages in the development, sale, consulting, and support of software and network systems. [ Read More ]
The intrinsic value of one
Internetworking and Broadband Consulting Co Ltd
stock under the Base Case scenario is
453.45
JPY.
Compared to the current market price of 416 JPY,
Internetworking and Broadband Consulting Co Ltd
is
Undervalued by 8%.
Internetworking and Broadband Consulting Co Ltd's market capitalization is 2.3B JPY.
Internetworking and Broadband Consulting Co Ltd stock price is 416 JPY.
Internetworking and Broadband Consulting Co Ltd stock price (416 JPY) is 8% less than its Intrinsic Value (453.45 JPY).
Internetworking and Broadband Consulting Co Ltd stock price (416 JPY) is 6% less than its DCF Value (442.27 JPY). Open DCF Valuation
Internetworking and Broadband Consulting Co Ltd stock price (416 JPY) is 10% less than its Relative Value (464.62 JPY). Open Relative Valuation
Internetworking and Broadband Consulting Co Ltd.
Internetworking and Broadband Consulting Co Ltd's Altman Z-Score is equal to 2.49.
Internetworking and Broadband Consulting Co Ltd's Revenue has been falling by 0% per year for the last 3 years.
Internetworking and Broadband Consulting Co Ltd has positive Operating Income for the last twelve months.
Internetworking and Broadband Consulting Co Ltd has positive Net Income for the last twelve months.
Internetworking and Broadband Consulting Co Ltd's Revenue has grown by an exceptional 23% over the past 12 months.
Internetworking and Broadband Consulting Co Ltd has positive three-year average ROE (Return on Equity): 7%. The company is efficient at transforming stockholders' equity into net income.
Internetworking and Broadband Consulting Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 3%.
Internetworking and Broadband Consulting Co Ltd's ROE (Return on Equity) for the past 12 months is very low and is equal to 3%.
Internetworking and Broadband Consulting Co Ltd has positive three-year average ROIC (Return on Invested Capital): 6%. The company is efficient at using invested capital to generate operating income.
Internetworking and Broadband Consulting Co Ltd's ROIC (Return on Invested Capital) has significantly decreased in the last 3 years from 17% to 3%.
Internetworking and Broadband Consulting Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 18% to 3%.
Internetworking and Broadband Consulting Co Ltd's short-term assets (2B JPY) exceed its short-term liabilties (1B JPY).
Internetworking and Broadband Consulting Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (2B JPY) than debt (825m JPY).
Internetworking and Broadband Consulting Co Ltd has positive Free Cash Flow for the last twelve months.
Internetworking and Broadband Consulting Co Ltd's long-term assets (3B JPY) exceed its long-term liabilties (1B JPY).
Internetworking and Broadband Consulting Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.47.
Internetworking and Broadband Consulting Co Ltd has positive Gross Profit for the last twelve months.
Internetworking and Broadband Consulting Co Ltd earns more than enough operating income (86m JPY) to safely cover interest payments on its debt (4m JPY).
Valuation Backtest
Internetworking and Broadband Consulting Co Ltd
Run backtest to discover the historical profit from buying and selling
Internetworking and Broadband Consulting Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Internetworking and Broadband Consulting Co Ltd
Balance Sheet Decomposition
Internetworking and Broadband Consulting Co Ltd
| Current Assets | 2B |
| Cash & Short-Term Investments | 1.6B |
| Receivables | 318.2m |
| Other Current Assets | 113.7m |
| Non-Current Assets | 942.9m |
| Long-Term Investments | 482.2m |
| PP&E | 35.7m |
| Intangibles | 44.7m |
| Other Non-Current Assets | 380.3m |
| Current Liabilities | 1.2B |
| Accounts Payable | 83.4m |
| Short-Term Debt | 800m |
| Other Current Liabilities | 291.7m |
| Non-Current Liabilities | 32.7m |
| Long-Term Debt | 25m |
| Other Non-Current Liabilities | 7.7m |
Earnings Waterfall
Internetworking and Broadband Consulting Co Ltd
|
Revenue
|
1.9B
JPY
|
|
Cost of Revenue
|
-590.6m
JPY
|
|
Gross Profit
|
1.3B
JPY
|
|
Operating Expenses
|
-1.2B
JPY
|
|
Operating Income
|
86m
JPY
|
|
Other Expenses
|
-38.3m
JPY
|
|
Net Income
|
47.8m
JPY
|
Free Cash Flow Analysis
Internetworking and Broadband Consulting Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Internetworking and Broadband Consulting Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Internetworking and Broadband Consulting Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Internetworking and Broadband Consulting Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Internetworking and Broadband Consulting Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Internetworking and Broadband Consulting Co Ltd
Shareholder Return
Price
Internetworking and Broadband Consulting Co Ltd
| Average Annual Return | -23.28% |
| Standard Deviation of Annual Returns | 19.74% |
| Max Drawdown | -75% |
| Market Capitalization | 2.3B JPY |
| Shares Outstanding | 5 529 441 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Internetworking and Broadband Consulting Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Internetworking & Broadband Consulting Co., Ltd. engages in the development, sale, consulting, and support of software and network systems. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 89 full-time employees. The company went IPO on 2015-09-15. is a Japan-based company principally engaged in the network system monitoring related business. The firm is engaged in the provision of development, sale, support and consulting services for System Answer Series, a network system information management and performance monitoring tool that monitors the operational status of information and communication networks and predictive failures. The license sales business is engaged in the sale of licenses for the System Answer Series products. The services provision business is engaged in the provision of network consulting services, network design, migration and construction services, operational consulting services, as well as various technical support services. The other product sales business is engaged in the sale of various system equipment and software associated with products and solution services to solve customer problems.
Contact
IPO
Employees
Officers
The intrinsic value of one
Internetworking and Broadband Consulting Co Ltd
stock under the Base Case scenario is
453.45
JPY.
Compared to the current market price of 416 JPY,
Internetworking and Broadband Consulting Co Ltd
is
Undervalued by 8%.
You don't have any saved screeners yet
