G-Next Inc
TSE:4179
Intrinsic Value
G-NEXT, Inc. engages in the development and provision of customer support software 'Discoveriez'. [ Read More ]
The intrinsic value of one G-Next Inc stock under the Base Case scenario is 288.93 JPY. Compared to the current market price of 343 JPY, G-Next Inc is Overvalued by 16%.
Valuation Backtest
G-Next Inc
Run backtest to discover the historical profit from buying and selling G-Next Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
G-Next Inc
Current Assets | 514.8m |
Cash & Short-Term Investments | 354.1m |
Receivables | 137.8m |
Other Current Assets | 22.8m |
Non-Current Assets | 11.1m |
Long-Term Investments | 1.2m |
PP&E | 1.9m |
Other Non-Current Assets | 8.1m |
Current Liabilities | 333.6m |
Accounts Payable | 80.6m |
Accrued Liabilities | 25.4m |
Short-Term Debt | 5m |
Other Current Liabilities | 222.6m |
Non-Current Liabilities | 146.3m |
Long-Term Debt | 143.7m |
Other Non-Current Liabilities | 2.5m |
Earnings Waterfall
G-Next Inc
Revenue
|
648.4m
JPY
|
Cost of Revenue
|
-378m
JPY
|
Gross Profit
|
270.4m
JPY
|
Operating Expenses
|
-453.9m
JPY
|
Operating Income
|
-183.5m
JPY
|
Other Expenses
|
10.4m
JPY
|
Net Income
|
-173.1m
JPY
|
Free Cash Flow Analysis
G-Next Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
G-Next Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
G-Next Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
G-Next Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
G-Next Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
G-Next Inc
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
G-NEXT, Inc. engages in the development and provision of customer support software 'Discoveriez'. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 48 full-time employees. The company went IPO on 2021-03-25. The firm operates Customer DX platform business segment. Discoveriez is a software unifying the contents of calls, emails and chats from customers received at the call center, sharing information with stakeholders such as internal departments and outside the Company, approving and recording response processing by workflow, risk management, quality control and new product development information, aggregation and analysis in a cloud format. The firm provides two services, including the cloud business, which provides a versatile platform Discoveriez that sublimates the know-how cultivated through conventional on-premises customer service counters into a cloud type, and the on-premise business, which is an on-premise customer service counter service.
Contact
IPO
Employees
Officers
The intrinsic value of one G-Next Inc stock under the Base Case scenario is 288.93 JPY.
Compared to the current market price of 343 JPY, G-Next Inc is Overvalued by 16%.