First Time Loading...

Rakumo Inc
TSE:4060

Watchlist Manager
Rakumo Inc Logo
Rakumo Inc
TSE:4060
Watchlist
Price: 983 JPY -3.63%
Updated: Apr 19, 2024

Intrinsic Value

Rakumo, Inc. develops and sells information and communications equipment as well as software. [ Read More ]

The intrinsic value of one Rakumo Inc stock under the Base Case scenario is 1 073.39 JPY. Compared to the current market price of 983 JPY, Rakumo Inc is Undervalued by 8%.

Key Points:
Intrinsic Value
Base Case
1 073.39 JPY
Undervaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rakumo Inc

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

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

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

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

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

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

Show all valuation multiples
for Rakumo Inc.

Provide P/S
for Rakumo Inc.

Provide P/E
for Rakumo Inc.

Provide P/OCF
for Rakumo Inc.

Provide P/FCFE
for Rakumo Inc.

Provide P/B
for Rakumo Inc.

Provide EV/S
for Rakumo Inc.

Provide EV/GP
for Rakumo Inc.

Provide EV/EBITDA
for Rakumo Inc.

Provide EV/EBIT
for Rakumo Inc.

Provide EV/OCF
for Rakumo Inc.

Provide EV/FCFF
for Rakumo Inc.

Provide EV/IC
for Rakumo Inc.

What are the Revenue projections
for Rakumo Inc?

How accurate were the past Revenue estimates
for Rakumo Inc?

What are the Net Income projections
for Rakumo Inc?

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

What are the EPS projections
for Rakumo Inc?

How accurate were the past EPS estimates
for Rakumo Inc?

What are the EBIT projections
for Rakumo Inc?

How accurate were the past EBIT estimates
for Rakumo Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Rakumo Inc.

Provide ROE
for Rakumo Inc.

Provide ROA
for Rakumo Inc.

Provide ROIC
for Rakumo Inc.

Provide ROCE
for Rakumo Inc.

Provide Gross Margin
for Rakumo Inc.

Provide Operating Margin
for Rakumo Inc.

Provide Net Margin
for Rakumo Inc.

Provide FCF Margin
for Rakumo Inc.

Show all solvency ratios
for Rakumo Inc.

Provide D/E Ratio
for Rakumo Inc.

Provide D/A Ratio
for Rakumo Inc.

Provide Interest Coverage Ratio
for Rakumo Inc.

Provide Altman Z-Score Ratio
for Rakumo Inc.

Provide Quick Ratio
for Rakumo Inc.

Provide Current Ratio
for Rakumo Inc.

Provide Cash Ratio
for Rakumo Inc.

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

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

What is the current Free Cash Flow
of Rakumo Inc?

Financials

Balance Sheet Decomposition
Rakumo Inc

Current Assets 2B
Cash & Short-Term Investments 1.9B
Receivables 49.9m
Other Current Assets 47m
Non-Current Assets 684.6m
Long-Term Investments 17.7m
PP&E 22.3m
Intangibles 573.3m
Other Non-Current Assets 71.3m
Current Liabilities 733.3m
Accounts Payable 43.9m
Accrued Liabilities 4.1m
Other Current Liabilities 685.2m
Non-Current Liabilities 571.9m
Long-Term Debt 500m
Other Non-Current Liabilities 71.9m
Efficiency

Earnings Waterfall
Rakumo Inc

Revenue
1.3B JPY
Cost of Revenue
-463.7m JPY
Gross Profit
831.8m JPY
Operating Expenses
-527.8m JPY
Operating Income
304m JPY
Other Expenses
-107.5m JPY
Net Income
196.4m JPY

Free Cash Flow Analysis
Rakumo 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

Rakumo Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Exceptional ROIC
68/100
Profitability
Score

Rakumo Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rakumo Inc's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

85/100
Solvency
Score

Rakumo Inc's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rakumo Inc

There are no price targets for Rakumo 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
Rakumo Inc

1M 1M
-29%
6M 6M
-2%
1Y 1Y
+12%
3Y 3Y
-57%
5Y 5Y
-73%
10Y 10Y
-73%
Annual Price Range
983
52w Low
873
52w High
1 470
Price Metrics
Average Annual Return -37.33%
Standard Deviation of Annual Returns 11.99%
Max Drawdown -80%
Shares Statistics
Market Capitalization 5.9B JPY
Shares Outstanding 5 777 189
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rakumo Inc Logo
Rakumo Inc

Country

Japan

Industry

Technology

Market Cap

5.9B JPY

Dividend Yield

0%

Description

Rakumo, Inc. develops and sells information and communications equipment as well as software. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 87 full-time employees. The company went IPO on 2020-09-28. The Company’s main business includes Software as a Service (SaaS) service, which provides license services; solution service, which centered on installation support and business support related to license services; IT offshore development service that develops lab-type IT systems based in Vietnam. The SaaS service develops and sells the groupware product rakumo for companies, as well as selling agents of other company's licenses. rakumo is a general term for a group of services in corporate groupware for which the group handles planning and development. The solution service sells hardware of other companies related to the license service, in addition to solution services such as installation support and business support of own and other company’s SaaS services. IT offshore development services provides IT offshore development services based on its Vietnam subsidiary rakumo Company Limited.

Contact

TOKYO-TO
Chiyoda-ku
6F, Kakimi Kojimachi Bldg., 3-2 Koji-Machi
+815017469891
https://rakumo.com/

IPO

2020-09-28

Employees

87

Officers

Chairperson, President, CEO & COO
Mr. Daisuke Mitarai
CFO & Director
Mr. Yuya Nishimura
CTO, Product Manager & Director
Mr. Kazuya Ishida

See Also

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

The intrinsic value of one Rakumo Inc stock under the Base Case scenario is 1 073.39 JPY.

Is Rakumo Inc stock undervalued or overvalued?

Compared to the current market price of 983 JPY, Rakumo Inc is Undervalued by 8%.