First Time Loading...

User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 2 230 JPY -2.83% Market Closed
Updated: May 18, 2024

Intrinsic Value

User Local, Inc. engages in data technology and cloud business. [ Read More ]

The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 899.36 JPY. Compared to the current market price of 2 230 JPY, User Local Inc is Overvalued by 15%.

Key Points:
Intrinsic Value
Base Case
1 899.36 JPY
Overvaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
User Local Inc

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

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

Provide an overview of the primary business activities
of User Local Inc.

What unique competitive advantages
does User Local Inc hold over its rivals?

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

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

Show all valuation multiples
for User Local Inc.

Provide P/S
for User Local Inc.

Provide P/E
for User Local Inc.

Provide P/OCF
for User Local Inc.

Provide P/FCFE
for User Local Inc.

Provide P/B
for User Local Inc.

Provide EV/S
for User Local Inc.

Provide EV/GP
for User Local Inc.

Provide EV/EBITDA
for User Local Inc.

Provide EV/EBIT
for User Local Inc.

Provide EV/OCF
for User Local Inc.

Provide EV/FCFF
for User Local Inc.

Provide EV/IC
for User Local Inc.

Show me price targets
for User Local Inc made by professional analysts.

What are the Revenue projections
for User Local Inc?

How accurate were the past Revenue estimates
for User Local Inc?

What are the Net Income projections
for User Local Inc?

How accurate were the past Net Income estimates
for User Local Inc?

What are the EPS projections
for User Local Inc?

How accurate were the past EPS estimates
for User Local Inc?

What are the EBIT projections
for User Local Inc?

How accurate were the past EBIT estimates
for User Local Inc?

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

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

Compare historical revenue growth rates
of User Local Inc against its competitors.

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

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

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

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

Show all profitability ratios
for User Local Inc.

Provide ROE
for User Local Inc.

Provide ROA
for User Local Inc.

Provide ROIC
for User Local Inc.

Provide ROCE
for User Local Inc.

Provide Gross Margin
for User Local Inc.

Provide Operating Margin
for User Local Inc.

Provide Net Margin
for User Local Inc.

Provide FCF Margin
for User Local Inc.

Show all solvency ratios
for User Local Inc.

Provide D/E Ratio
for User Local Inc.

Provide D/A Ratio
for User Local Inc.

Provide Interest Coverage Ratio
for User Local Inc.

Provide Altman Z-Score Ratio
for User Local Inc.

Provide Quick Ratio
for User Local Inc.

Provide Current Ratio
for User Local Inc.

Provide Cash Ratio
for User Local Inc.

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

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

What is the current Free Cash Flow
of User Local Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
User Local Inc

Current Assets 7.5B
Cash & Short-Term Investments 7.1B
Receivables 240.1m
Other Current Assets 175.6m
Non-Current Assets 549.7m
PP&E 37.4m
Other Non-Current Assets 512.3m
Current Liabilities 873.2m
Accrued Liabilities 25.8m
Other Current Liabilities 847.4m
Non-Current Liabilities 1k
Other Non-Current Liabilities 1k
Efficiency

Earnings Waterfall
User Local Inc

Revenue
3.8B JPY
Cost of Revenue
-312.6m JPY
Gross Profit
3.4B JPY
Operating Expenses
-1.8B JPY
Operating Income
1.7B JPY
Other Expenses
-455m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
User Local Inc

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

Profitability Score
Profitability Due Diligence

User Local Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
78/100
Profitability
Score

User Local Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

User Local Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

User Local Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
User Local Inc

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

According to Wall Street analysts, the average 1-year price target for User Local Inc is 3 060 JPY with a low forecast of 3 030 JPY and a high forecast of 3 150 JPY.

Lowest
Price Target
3 030 JPY
36% Upside
Average
Price Target
3 060 JPY
37% Upside
Highest
Price Target
3 150 JPY
41% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
User Local Inc

Shareholder Return

Price
User Local Inc

1M 1M
+7%
6M 6M
+22%
1Y 1Y
+11%
3Y 3Y
+5%
5Y 5Y
+68%
10Y 10Y
-28%
Annual Price Range
2 230
52w Low
1 522
52w High
3 280
Price Metrics
Average Annual Return 2.01%
Standard Deviation of Annual Returns 28.66%
Max Drawdown -61%
Shares Statistics
Market Capitalization 35.8B JPY
Shares Outstanding 16 113 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

User Local Inc Logo
User Local Inc

Country

Japan

Industry

Technology

Market Cap

35.8B JPY

Dividend Yield

0.7%

Description

User Local, Inc. engages in data technology and cloud business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 76 full-time employees. The company went IPO on 2017-03-30. The firm is engaged in the provision of platform for collecting, analyzing, and utilizing digital information. The company provides four kinds of services. User Insight is a Web analytics product that measures the user experience. Social Insight is a management and analysis product for companies that supports social media operations. The company provides insights based on the results of analyzing domestic social network service (SNS) user accounts, corporate accounts, post data, photos, video data, and supports their use in social marketing. Media Insight is an article content analysis product specializing in the operation of websites such as news sites. Support Chatbot is a support operation support system utilizing artificial intelligence.

Contact

TOKYO-TO
Minato-ku
5F, Shiba 520 Bldg., 5-20-6, Shiba
https://www.userlocal.jp/

IPO

2017-03-30

Employees

76

Officers

President & Representative Director
Mr. Masao Ito
CFO, GM of Administration & Director
Mr. Daisuke Iwamoto
Director & COO
Mr. Kazuyuki Watanabe
Operating Officer
Mr. Hiroshi Hongo

See Also

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

The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 899.36 JPY.

Is User Local Inc stock undervalued or overvalued?

Compared to the current market price of 2 230 JPY, User Local Inc is Overvalued by 15%.