First Time Loading...

G-Next Inc
TSE:4179

Watchlist Manager
G-Next Inc Logo
G-Next Inc
TSE:4179
Watchlist
Price: 343 JPY -1.44% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

4179 doesn't have a meaningful market cap.

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%.

Key Points:
Intrinsic Value
Base Case
288.93 JPY
Overvaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
G-Next Inc

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

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.

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
G-Next Inc

Provide an overview of the primary business activities
of G-Next Inc.

What unique competitive advantages
does G-Next Inc hold over its rivals?

What risks and challenges
does G-Next Inc face in the near future?

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

Show all valuation multiples
for G-Next Inc.

Provide P/S
for G-Next Inc.

Provide P/E
for G-Next Inc.

Provide P/OCF
for G-Next Inc.

Provide P/FCFE
for G-Next Inc.

Provide P/B
for G-Next Inc.

Provide EV/S
for G-Next Inc.

Provide EV/GP
for G-Next Inc.

Provide EV/EBITDA
for G-Next Inc.

Provide EV/EBIT
for G-Next Inc.

Provide EV/OCF
for G-Next Inc.

Provide EV/FCFF
for G-Next Inc.

Provide EV/IC
for G-Next Inc.

Compare the intrinsic valuations
of G-Next Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of G-Next Inc against its competitors.

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

Compare the P/E ratios
of G-Next Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing G-Next Inc with its peers.

Analyze the financial leverage
of G-Next Inc compared to its main competitors.

Show all profitability ratios
for G-Next Inc.

Provide ROE
for G-Next Inc.

Provide ROA
for G-Next Inc.

Provide ROIC
for G-Next Inc.

Provide ROCE
for G-Next Inc.

Provide Gross Margin
for G-Next Inc.

Provide Operating Margin
for G-Next Inc.

Provide Net Margin
for G-Next Inc.

Provide FCF Margin
for G-Next Inc.

Show all solvency ratios
for G-Next Inc.

Provide D/E Ratio
for G-Next Inc.

Provide D/A Ratio
for G-Next Inc.

Provide Interest Coverage Ratio
for G-Next Inc.

Provide Altman Z-Score Ratio
for G-Next Inc.

Provide Quick Ratio
for G-Next Inc.

Provide Current Ratio
for G-Next Inc.

Provide Cash Ratio
for G-Next Inc.

What is the historical Revenue growth
over the last 5 years for G-Next Inc?

What is the historical Net Income growth
over the last 5 years for G-Next Inc?

What is the current Free Cash Flow
of G-Next Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for G-Next Inc.

Financials

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
Efficiency

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

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

G-Next Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 1-Year Revenue Growth
Negative Operating Income
Negative Net Income
22/100
Profitability
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.

Negative Net Debt
Short-Term Solvency
Long-Term Solvency
High D/E
29/100
Solvency
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

There are no price targets for G-Next 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
G-Next Inc

1M 1M
-1%
6M 6M
+14%
1Y 1Y
-6%
3Y 3Y
-83%
5Y 5Y
-87%
10Y 10Y
-87%
Annual Price Range
343
52w Low
289
52w High
468
Price Metrics
Average Annual Return -60.7%
Standard Deviation of Annual Returns 25.67%
Max Drawdown -89%
Shares Statistics
Market Capitalization 1.4B JPY
Shares Outstanding 4 212 616
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

G-Next Inc Logo
G-Next Inc

Country

Japan

Industry

Technology

Market Cap

1.4B JPY

Dividend Yield

0%

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

TOKYO-TO
Chiyoda-ku
5F, Rock Belay Bldg., 4-7-1, Iidabashi
+81359625170
https://www.gnext.co.jp/

IPO

2021-03-25

Employees

48

Officers

Director & CEO
Mr. Yusuke Yokoji
Director & CFO
Mr. Hideki Mikajiri

See Also

Discover More
What is the Intrinsic Value of one G-Next Inc stock?

The intrinsic value of one G-Next Inc stock under the Base Case scenario is 288.93 JPY.

Is G-Next Inc stock undervalued or overvalued?

Compared to the current market price of 343 JPY, G-Next Inc is Overvalued by 16%.