
Headwaters Co Ltd
TSE:4011

Intrinsic Value
Headwaters Co. Ltd. develops artificial intelligence (AI), cloud robotics, robotic applications, AI platform management, and cloud service management services. [ Read More ]
The intrinsic value of one
Headwaters Co Ltd
stock under the Base Case scenario is
3 117.53
JPY.
Compared to the current market price of 9 010 JPY,
Headwaters Co Ltd
is
Overvalued by 65%.

Valuation History
Headwaters Co Ltd

Intrinsic Value History...
Our system is conducting in-depth analyses to map out the stock's valuation journey. Thank you for waiting.
Fundamental Analysis
Balance Sheet Decomposition
Headwaters Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 846m |
Receivables | 327m |
Other Current Assets | 41.9m |
Non-Current Assets | 69.8m |
PP&E | 31.4m |
Intangibles | 15.5m |
Other Non-Current Assets | 22.9m |
Current Liabilities | 369m |
Accounts Payable | 199m |
Accrued Liabilities | 81.4m |
Other Current Liabilities | 88.9m |
Non-Current Liabilities | 2.6m |
Other Non-Current Liabilities | 2.6m |
Profitability Score
Profitability Due Diligence
Headwaters Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Headwaters Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Headwaters Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Headwaters Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Headwaters Co Ltd
Shareholder Return
Price
Headwaters Co Ltd
Average Annual Return | -54.23% |
Standard Deviation of Annual Returns | 27.29% |
Max Drawdown | -91% |
Market Capitalization | 16.9B JPY |
Shares Outstanding | 1 875 300 |
Percentage of Shares Shorted |
N/A
|
Company Profile


Country
Industry
Market Cap
Dividend Yield
Description
Headwaters Co. Ltd. develops artificial intelligence (AI), cloud robotics, robotic applications, AI platform management, and cloud service management services. The company is headquartered in Shinjuku, Tokyo-To and currently employs 88 full-time employees. The company went IPO on 2020-09-29. The AI solutions business is composed of integration services that solve management problems of companies through information technology (IT) and AI system development, and official production system (OPS) services that improve and maintain the systems developed by the integration services. Integration services include AI integration services, digital transformation (DX) services, and product services. The AI integration service is a one-stop service that analyzes the customer's work, extracts the AI utilization part, proof-of-concept, and incorporates the selected AI into the existing work. DX services support the digitalization of client companies and promote their digitalization. Product Service is a service that provides AI products SyncLect and Pocket Work Mate to customers and solves their management problems. OPS service mainly improves and maintains the system developed by the integration service.
Contact
IPO
Employees
Officers
The intrinsic value of one
Headwaters Co Ltd
stock under the Base Case scenario is
3 117.53
JPY.
Compared to the current market price of 9 010 JPY,
Headwaters Co Ltd
is
Overvalued by 65%.