Coly Inc
TSE:4175

Watchlist Manager
Coly Inc Logo
Coly Inc
TSE:4175
Watchlist
Price: 1 942 JPY -0.05% Market Closed
Market Cap: 10.7B JPY

Intrinsic Value

The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 302.56 JPY. Compared to the current market price of 1 942 JPY, Coly Inc is Overvalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 302.56 JPY
Overvaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Coly Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Coly Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Coly Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Coly Inc.

Explain Valuation
Compare Coly Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Coly Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Coly Inc

Current Assets 4B
Cash & Short-Term Investments 2.9B
Receivables 442.7m
Other Current Assets 616.2m
Non-Current Assets 2.7B
Long-Term Investments 2B
PP&E 220.4m
Intangibles 38.2m
Other Non-Current Assets 519.6m
Current Liabilities 1.3B
Accounts Payable 186.5m
Accrued Liabilities 80.1m
Short-Term Debt 100m
Other Current Liabilities 922.6m
Non-Current Liabilities 151.7m
Long-Term Debt 71.7m
Other Non-Current Liabilities 80.1m
Efficiency

Free Cash Flow Analysis
Coly Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Coly Inc

Revenue
7.1B JPY
Cost of Revenue
-4.3B JPY
Gross Profit
2.8B JPY
Operating Expenses
-3B JPY
Operating Income
-219.1m JPY
Other Expenses
150.9m JPY
Net Income
-68.2m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Coly Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining Gross Margin
28/100
Profitability
Score

Coly Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Coly Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
73/100
Solvency
Score

Coly Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Coly Inc

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

Dividends

Coly Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Coly Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Coly Inc stock?

The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 302.56 JPY.

Is Coly Inc stock undervalued or overvalued?

Compared to the current market price of 1 942 JPY, Coly Inc is Overvalued by 33%.

Back to Top