First Time Loading...

Rakus Co Ltd
TSE:3923

Watchlist Manager
Rakus Co Ltd Logo
Rakus Co Ltd
TSE:3923
Watchlist
Price: 1 784.5 JPY 1.08% Market Closed
Updated: May 8, 2024

Intrinsic Value

RAKUS Co., Ltd. engages in the information technology (IT) business focusing in the provision of cloud and other IT services. [ Read More ]

The intrinsic value of one Rakus Co Ltd stock under the Base Case scenario is 1 189.44 JPY. Compared to the current market price of 1 784.5 JPY, Rakus Co Ltd is Overvalued by 33%.

Key Points:
Intrinsic Value
Base Case
1 189.44 JPY
Overvaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rakus Co Ltd

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

Run backtest to discover the historical profit from buying and selling Rakus Co Ltd 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
Rakus Co Ltd

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

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

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

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

Show all valuation multiples
for Rakus Co Ltd.

Provide P/S
for Rakus Co Ltd.

Provide P/E
for Rakus Co Ltd.

Provide P/OCF
for Rakus Co Ltd.

Provide P/FCFE
for Rakus Co Ltd.

Provide P/B
for Rakus Co Ltd.

Provide EV/S
for Rakus Co Ltd.

Provide EV/GP
for Rakus Co Ltd.

Provide EV/EBITDA
for Rakus Co Ltd.

Provide EV/EBIT
for Rakus Co Ltd.

Provide EV/OCF
for Rakus Co Ltd.

Provide EV/FCFF
for Rakus Co Ltd.

Provide EV/IC
for Rakus Co Ltd.

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

What are the Revenue projections
for Rakus Co Ltd?

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

What are the Net Income projections
for Rakus Co Ltd?

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

What are the EPS projections
for Rakus Co Ltd?

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

What are the EBIT projections
for Rakus Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Rakus Co Ltd.

Provide ROE
for Rakus Co Ltd.

Provide ROA
for Rakus Co Ltd.

Provide ROIC
for Rakus Co Ltd.

Provide ROCE
for Rakus Co Ltd.

Provide Gross Margin
for Rakus Co Ltd.

Provide Operating Margin
for Rakus Co Ltd.

Provide Net Margin
for Rakus Co Ltd.

Provide FCF Margin
for Rakus Co Ltd.

Show all solvency ratios
for Rakus Co Ltd.

Provide D/E Ratio
for Rakus Co Ltd.

Provide D/A Ratio
for Rakus Co Ltd.

Provide Interest Coverage Ratio
for Rakus Co Ltd.

Provide Altman Z-Score Ratio
for Rakus Co Ltd.

Provide Quick Ratio
for Rakus Co Ltd.

Provide Current Ratio
for Rakus Co Ltd.

Provide Cash Ratio
for Rakus Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Rakus Co Ltd

Current Assets 11.3B
Cash & Short-Term Investments 5.4B
Receivables 5.4B
Other Current Assets 539m
Non-Current Assets 7.3B
PP&E 1.4B
Intangibles 3.9B
Other Non-Current Assets 2B
Current Liabilities 6.2B
Accounts Payable 4m
Accrued Liabilities 1.5B
Other Current Liabilities 4.7B
Non-Current Liabilities 753m
Long-Term Debt 404m
Other Non-Current Liabilities 349m
Efficiency

Earnings Waterfall
Rakus Co Ltd

Revenue
35.4B JPY
Cost of Revenue
-10.3B JPY
Gross Profit
25.1B JPY
Operating Expenses
-21B JPY
Operating Income
4.1B JPY
Other Expenses
-1B JPY
Net Income
3.1B JPY

Free Cash Flow Analysis
Rakus Co Ltd

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

Profitability Score
Profitability Due Diligence

Rakus Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

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

Rakus Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rakus Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
91/100
Solvency
Score

Rakus Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rakus Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Rakus Co Ltd is 2 805 JPY with a low forecast of 2 525 JPY and a high forecast of 3 255 JPY.

Lowest
Price Target
2 525 JPY
41% Upside
Average
Price Target
2 805 JPY
57% Upside
Highest
Price Target
3 255 JPY
82% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Rakus Co Ltd

1M 1M
-5%
6M 6M
-17%
1Y 1Y
-14%
3Y 3Y
-14%
5Y 5Y
+260%
10Y 10Y
+918%
Annual Price Range
1 784.5
52w Low
1 557
52w High
2 697
Price Metrics
Average Annual Return 55.59%
Standard Deviation of Annual Returns 83.87%
Max Drawdown -73%
Shares Statistics
Market Capitalization 323.4B JPY
Shares Outstanding 181 214 333
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rakus Co Ltd Logo
Rakus Co Ltd

Country

Japan

Industry

Technology

Market Cap

323.4B JPY

Dividend Yield

0.25%

Description

RAKUS Co., Ltd. engages in the information technology (IT) business focusing in the provision of cloud and other IT services. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 1,230 full-time employees. The company went IPO on 2015-12-09. is a Japan-based company principally engaged in the provision of cloud services for small and medium business. The firm operates in two business segments. Cloud segment is engaged in the development and sale of transportation and travel expense system, mail sharing and unified management system, mail delivery system, Web database and Web form issuing system, among others. IT Talent segment mainly provides employee dispatching services specializing in IT engineer, providing services includes Java system development, infrastructure construction and operation and others.

Contact

TOKYO-TO
Shibuya-Ku
7F, Link Square Shinjuku, 5-27-5, Sendagaya
+81366753623.0
https://www.rakus.co.jp

IPO

2015-12-09

Employees

1 230

Officers

President & Representative Director
Mr. Takanori Nakamura
Executive Officer and GM of Development Division & Technical Division
Mr. Masashi Kude
GM of Business Administration Division & Director
Takahiro Miyauchi
Manager of IR Division, Strategic Planning Department
Hiroyuki Isizawa
Exe. Off., GM of Lux Cloud Business Unit & Representative Director of Lux Light Cloud Co., Ltd.
Mr. Fumihiko Asano
IR Section Chief of Strategic Planning Department
Mr. Yota Washimori
Show More
Executive Officer & GM of Raku Raku Cloud Business Headquarters
Koji Yoshioka
Director
Shinichiro Motomatsu
Show Less

See Also

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

The intrinsic value of one Rakus Co Ltd stock under the Base Case scenario is 1 189.44 JPY.

Is Rakus Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 784.5 JPY, Rakus Co Ltd is Overvalued by 33%.