First Time Loading...
K

Karadanote Inc
TSE:4014

Watchlist Manager
Karadanote Inc
TSE:4014
Watchlist
Price: 496 JPY 0.81% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Karadanote, Inc. engages in the family data platform business. [ Read More ]

The intrinsic value of one Karadanote Inc stock under the Base Case scenario is 853.16 JPY. Compared to the current market price of 496 JPY, Karadanote Inc is Undervalued by 42%.

Key Points:
Intrinsic Value
Base Case
853.16 JPY
Undervaluation 42%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Karadanote Inc

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

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

Provide an overview of the primary business activities
of Karadanote Inc.

What unique competitive advantages
does Karadanote Inc hold over its rivals?

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

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

Show all valuation multiples
for Karadanote Inc.

Provide P/S
for Karadanote Inc.

Provide P/E
for Karadanote Inc.

Provide P/OCF
for Karadanote Inc.

Provide P/FCFE
for Karadanote Inc.

Provide P/B
for Karadanote Inc.

Provide EV/S
for Karadanote Inc.

Provide EV/GP
for Karadanote Inc.

Provide EV/EBITDA
for Karadanote Inc.

Provide EV/EBIT
for Karadanote Inc.

Provide EV/OCF
for Karadanote Inc.

Provide EV/FCFF
for Karadanote Inc.

Provide EV/IC
for Karadanote Inc.

What are the Revenue projections
for Karadanote Inc?

How accurate were the past Revenue estimates
for Karadanote Inc?

What are the Net Income projections
for Karadanote Inc?

How accurate were the past Net Income estimates
for Karadanote Inc?

What are the EPS projections
for Karadanote Inc?

How accurate were the past EPS estimates
for Karadanote Inc?

What are the EBIT projections
for Karadanote Inc?

How accurate were the past EBIT estimates
for Karadanote Inc?

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

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

Compare historical revenue growth rates
of Karadanote Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Karadanote Inc.

Provide ROE
for Karadanote Inc.

Provide ROA
for Karadanote Inc.

Provide ROIC
for Karadanote Inc.

Provide ROCE
for Karadanote Inc.

Provide Gross Margin
for Karadanote Inc.

Provide Operating Margin
for Karadanote Inc.

Provide Net Margin
for Karadanote Inc.

Provide FCF Margin
for Karadanote Inc.

Show all solvency ratios
for Karadanote Inc.

Provide D/E Ratio
for Karadanote Inc.

Provide D/A Ratio
for Karadanote Inc.

Provide Interest Coverage Ratio
for Karadanote Inc.

Provide Altman Z-Score Ratio
for Karadanote Inc.

Provide Quick Ratio
for Karadanote Inc.

Provide Current Ratio
for Karadanote Inc.

Provide Cash Ratio
for Karadanote Inc.

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

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

What is the current Free Cash Flow
of Karadanote Inc?

Financials

Balance Sheet Decomposition
Karadanote Inc

Current Assets 1.1B
Cash & Short-Term Investments 473.8m
Receivables 450.8m
Other Current Assets 140.4m
Non-Current Assets 45.6m
Other Non-Current Assets 45.6m
Current Liabilities 404.3m
Accounts Payable 87.3m
Accrued Liabilities 4.4m
Other Current Liabilities 312.7m
Non-Current Liabilities 255.2m
Long-Term Debt 250m
Other Non-Current Liabilities 5.2m
Efficiency

Earnings Waterfall
Karadanote Inc

Revenue
2.2B JPY
Cost of Revenue
-621.2m JPY
Gross Profit
1.6B JPY
Operating Expenses
-1.6B JPY
Operating Income
15.4m JPY
Other Expenses
-119.6m JPY
Net Income
-104.2m JPY

Free Cash Flow Analysis
Karadanote Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Karadanote Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
Low ROIC
30/100
Profitability
Score

Karadanote Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Karadanote Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Negative Net Debt
64/100
Solvency
Score

Karadanote Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Karadanote Inc

There are no price targets for Karadanote 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
Karadanote Inc

1M 1M
-22%
6M 6M
-17%
1Y 1Y
-37%
3Y 3Y
-69%
5Y 5Y
-69%
10Y 10Y
-69%
Annual Price Range
496
52w Low
447
52w High
1 000
Price Metrics
Average Annual Return -19.25%
Standard Deviation of Annual Returns 30.84%
Max Drawdown -79%
Shares Statistics
Market Capitalization 3.1B JPY
Shares Outstanding 6 280 400
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Karadanote Inc

Country

Japan

Industry

Media

Market Cap

3.1B JPY

Dividend Yield

0%

Description

Karadanote, Inc. engages in the family data platform business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 40 full-time employees. The company went IPO on 2020-10-27. The Company’s business flow is mainly targeted at pregnant and child-rearing moms and leads to a campaign page with a questionnaire where you can get gifts when you apply through in-house content or external advertisements, including the living conditions. The firm stores personal information as personal data and store it. Based on the accumulated personal data, it recommends services that meet the needs of users, provides personal data that matches the services provided by companies, supports family decision making, and improves the efficiency of corporate marketing. Main application include Mama Biyori as information provision content for pre-mama, Jintsu Kitakamo as a labor interval measurement tool, Breastfeeding Note as a breastfeeding record management tool, Step baby food as a baby food management tool, and Vaccine Note as a vaccination management tool.

Contact

TOKYO-TO
Minato-ku
6F, MA Shibaura Bldg., 3-8-10, Shibaura
+815088823781
https://corp.karadanote.jp/

IPO

2020-10-27

Employees

40

Officers

CEO & Representative Director
Mr. Tatsuya Sato
GM of Business Headquarters & Director
Mr. Kazumasa Yamamoto

See Also

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

The intrinsic value of one Karadanote Inc stock under the Base Case scenario is 853.16 JPY.

Is Karadanote Inc stock undervalued or overvalued?

Compared to the current market price of 496 JPY, Karadanote Inc is Undervalued by 42%.