First Time Loading...

Needs Well Inc
TSE:3992

Watchlist Manager
Needs Well Inc Logo
Needs Well Inc
TSE:3992
Watchlist
Price: 836 JPY -3.69% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Needs Well, Inc. engages in the development of information technology system. [ Read More ]

The intrinsic value of one Needs Well Inc stock under the Base Case scenario is 729.15 JPY. Compared to the current market price of 836 JPY, Needs Well Inc is Overvalued by 13%.

Key Points:
Intrinsic Value
Base Case
729.15 JPY
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Needs Well Inc

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

Run backtest to discover the historical profit from buying and selling Needs Well 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
Needs Well Inc

Provide an overview of the primary business activities
of Needs Well Inc.

What unique competitive advantages
does Needs Well Inc hold over its rivals?

What risks and challenges
does Needs Well Inc face in the near future?

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

Show all valuation multiples
for Needs Well Inc.

Provide P/S
for Needs Well Inc.

Provide P/E
for Needs Well Inc.

Provide P/OCF
for Needs Well Inc.

Provide P/FCFE
for Needs Well Inc.

Provide P/B
for Needs Well Inc.

Provide EV/S
for Needs Well Inc.

Provide EV/GP
for Needs Well Inc.

Provide EV/EBITDA
for Needs Well Inc.

Provide EV/EBIT
for Needs Well Inc.

Provide EV/OCF
for Needs Well Inc.

Provide EV/FCFF
for Needs Well Inc.

Provide EV/IC
for Needs Well Inc.

Compare the intrinsic valuations
of Needs Well Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Needs Well Inc against its competitors.

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

Compare the P/E ratios
of Needs Well Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Needs Well Inc with its peers.

Analyze the financial leverage
of Needs Well Inc compared to its main competitors.

Show all profitability ratios
for Needs Well Inc.

Provide ROE
for Needs Well Inc.

Provide ROA
for Needs Well Inc.

Provide ROIC
for Needs Well Inc.

Provide ROCE
for Needs Well Inc.

Provide Gross Margin
for Needs Well Inc.

Provide Operating Margin
for Needs Well Inc.

Provide Net Margin
for Needs Well Inc.

Provide FCF Margin
for Needs Well Inc.

Show all solvency ratios
for Needs Well Inc.

Provide D/E Ratio
for Needs Well Inc.

Provide D/A Ratio
for Needs Well Inc.

Provide Interest Coverage Ratio
for Needs Well Inc.

Provide Altman Z-Score Ratio
for Needs Well Inc.

Provide Quick Ratio
for Needs Well Inc.

Provide Current Ratio
for Needs Well Inc.

Provide Cash Ratio
for Needs Well Inc.

What is the historical Revenue growth
over the last 5 years for Needs Well Inc?

What is the historical Net Income growth
over the last 5 years for Needs Well Inc?

What is the current Free Cash Flow
of Needs Well Inc?

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

Financials

Balance Sheet Decomposition
Needs Well Inc

Current Assets 3.8B
Cash & Short-Term Investments 1.8B
Receivables 2B
Other Current Assets 55m
Non-Current Assets 1.6B
Long-Term Investments 380.1m
PP&E 51.1m
Intangibles 799.7m
Other Non-Current Assets 374m
Current Liabilities 1.5B
Accounts Payable 657.9m
Accrued Liabilities 351.1m
Short-Term Debt 13m
Other Current Liabilities 498.4m
Non-Current Liabilities 190.3m
Long-Term Debt 36.1m
Other Non-Current Liabilities 154.2m
Efficiency

Earnings Waterfall
Needs Well Inc

Revenue
9.1B JPY
Cost of Revenue
-6.9B JPY
Gross Profit
2.2B JPY
Operating Expenses
-986.8m JPY
Operating Income
1.2B JPY
Other Expenses
-279.5m JPY
Net Income
920.8m JPY

Free Cash Flow Analysis
Needs Well Inc

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

Profitability Score
Profitability Due Diligence

Needs Well Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional ROIC
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
64/100
Profitability
Score

Needs Well Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Needs Well Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

94/100
Solvency
Score

Needs Well Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Needs Well Inc

There are no price targets for Needs Well Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Needs Well Inc

1M 1M
-14%
6M 6M
+39%
1Y 1Y
+62%
3Y 3Y
+190%
5Y 5Y
+204%
10Y 10Y
+136%
Annual Price Range
836
52w Low
516.5
52w High
1 136
Price Metrics
Average Annual Return 10.04%
Standard Deviation of Annual Returns 20.71%
Max Drawdown -50%
Shares Statistics
Market Capitalization 16B JPY
Shares Outstanding 19 747 826
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Needs Well Inc Logo
Needs Well Inc

Country

Japan

Industry

Technology

Market Cap

16B JPY

Dividend Yield

3.63%

Description

Needs Well, Inc. engages in the development of information technology system. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 552 full-time employees. The company went IPO on 2017-09-20. The firm provides three services. Business system development service is involved in the system development related to the core business of customers, and system development in the fields of finance, communications, distribution, and services. Infrastructure construction is involved in the design, construction and introduction of hardware environments such as servers that serve as the foundation of information technology (IT) systems, as well as the setting of the communication device in a network environment. Embedded system development is involved in the development of applications that are embedded in medical devices, in-vehicle devices, among others. In addition, the Company also provides solution business. The business is involved in the provision of solution services based on customer business goals through solution products.

Contact

TOKYO-TO
Chiyoda-ku
13F, New Otani Garden Court, 4-1, Kioi-cho
+81362656763.0
https://www.needswell.com/

IPO

2017-09-20

Employees

552

Officers

President & Representative Director
Mr. Funatsu Kozo
Senior Managing Executive Officer & Director
Mr. Hajime Matsuoka
Executive Officer & Director
Mr. Koji Tabata
Director & Executive Officer
Mr. Chinami Arai

See Also

Discover More
What is the Intrinsic Value of one Needs Well Inc stock?

The intrinsic value of one Needs Well Inc stock under the Base Case scenario is 729.15 JPY.

Is Needs Well Inc stock undervalued or overvalued?

Compared to the current market price of 836 JPY, Needs Well Inc is Overvalued by 13%.