Eltes Co Ltd
TSE:3967

Watchlist Manager
Eltes Co Ltd Logo
Eltes Co Ltd
TSE:3967
Watchlist
Price: 686 JPY 2.24% Market Closed
Market Cap: 4.3B JPY

Intrinsic Value

The intrinsic value of one Eltes Co Ltd stock under the Base Case scenario is 1 466.06 JPY. Compared to the current market price of 686 JPY, Eltes Co Ltd is Undervalued by 53%.

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

Intrinsic Value
1 466.06 JPY
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Eltes Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Eltes Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Eltes Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Eltes Co Ltd.

Explain Valuation
Compare Eltes Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Eltes Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Eltes Co Ltd

Current Assets 4B
Cash & Short-Term Investments 2.2B
Receivables 1B
Other Current Assets 831.2m
Non-Current Assets 3.3B
Long-Term Investments 459.5m
PP&E 149.6m
Intangibles 2.2B
Other Non-Current Assets 442.1m
Current Liabilities 3.1B
Accounts Payable 266.1m
Accrued Liabilities 91.9m
Short-Term Debt 386.3m
Other Current Liabilities 2.4B
Non-Current Liabilities 2.2B
Long-Term Debt 2B
Other Non-Current Liabilities 193.8m
Efficiency

Free Cash Flow Analysis
Eltes Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Eltes Co Ltd

Revenue
8B JPY
Cost of Revenue
-5B JPY
Gross Profit
3B JPY
Operating Expenses
-2.8B JPY
Operating Income
247.6m JPY
Other Expenses
-999.9m JPY
Net Income
-752.2m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Eltes Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Operating Margin
Declining Gross Margin
37/100
Profitability
Score

Eltes Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Eltes Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Short-Term Solvency
Average D/E
42/100
Solvency
Score

Eltes Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Eltes Co Ltd

There are no price targets for Eltes Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Eltes Co Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for Eltes 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
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Eltes Co Ltd stock?

The intrinsic value of one Eltes Co Ltd stock under the Base Case scenario is 1 466.06 JPY.

Is Eltes Co Ltd stock undervalued or overvalued?

Compared to the current market price of 686 JPY, Eltes Co Ltd is Undervalued by 53%.

Back to Top