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 2 945.14 JPY. Compared to the current market price of 15 160 JPY, Headwaters Co Ltd is Overvalued by 81%.
Valuation Backtest
Headwaters Co Ltd
Run backtest to discover the historical profit from buying and selling Headwaters Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Our AI Assistant is coming soon! Stay tuned and thank you for your interest!
Provide an overview
of Headwaters Co Ltd's business.
What risks and challenges
does Headwaters Co Ltd face in the near future?
Summarize the latest earnings report
of Headwaters Co Ltd.
Provide P/E
for Headwaters Co Ltd and its competitors.
Balance Sheet Decomposition
Headwaters Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 897.9m |
Receivables | 292.4m |
Other Current Assets | 36.2m |
Non-Current Assets | 67.7m |
PP&E | 30.5m |
Intangibles | 13.7m |
Other Non-Current Assets | 23.5m |
Current Liabilities | 332.4m |
Accounts Payable | 144.7m |
Accrued Liabilities | 121.8m |
Other Current Liabilities | 65.9m |
Non-Current Liabilities | 3.4m |
Other Non-Current Liabilities | 3.4m |
Earnings Waterfall
Headwaters Co Ltd
Revenue
|
2.3B
JPY
|
Cost of Revenue
|
-1.5B
JPY
|
Gross Profit
|
855.1m
JPY
|
Operating Expenses
|
-760.2m
JPY
|
Operating Income
|
94.9m
JPY
|
Other Expenses
|
-24.2m
JPY
|
Net Income
|
70.7m
JPY
|
Free Cash Flow Analysis
Headwaters Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Headwaters Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Headwaters Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Headwaters Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Headwaters Co Ltd's solvency score is 79/100. 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 | -45.15% |
Standard Deviation of Annual Returns | 24.9% |
Max Drawdown | -91% |
Market Capitalization | 28.5B JPY |
Shares Outstanding | 1 881 274 |
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 2 945.14 JPY.
Compared to the current market price of 15 160 JPY, Headwaters Co Ltd is Overvalued by 81%.