First Time Loading...

SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 630 JPY 0.48% Market Closed
Updated: May 3, 2024

Intrinsic Value

SpiderPlus & Co. engages in the development and sale of architectural drawings and provides the site management application 'SPIDER PLUS' mainly for the construction industry. [ Read More ]

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 295.09 JPY. Compared to the current market price of 630 JPY, SpiderPlus & Co is Overvalued by 53%.

Key Points:
Intrinsic Value
Base Case
295.09 JPY
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
SpiderPlus & Co

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

Run backtest to discover the historical profit from buying and selling SpiderPlus & Co 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
SpiderPlus & Co

Provide an overview of the primary business activities
of SpiderPlus & Co.

What unique competitive advantages
does SpiderPlus & Co hold over its rivals?

What risks and challenges
does SpiderPlus & Co face in the near future?

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

Show all valuation multiples
for SpiderPlus & Co.

Provide P/S
for SpiderPlus & Co.

Provide P/E
for SpiderPlus & Co.

Provide P/OCF
for SpiderPlus & Co.

Provide P/FCFE
for SpiderPlus & Co.

Provide P/B
for SpiderPlus & Co.

Provide EV/S
for SpiderPlus & Co.

Provide EV/GP
for SpiderPlus & Co.

Provide EV/EBITDA
for SpiderPlus & Co.

Provide EV/EBIT
for SpiderPlus & Co.

Provide EV/OCF
for SpiderPlus & Co.

Provide EV/FCFF
for SpiderPlus & Co.

Provide EV/IC
for SpiderPlus & Co.

Show me price targets
for SpiderPlus & Co made by professional analysts.

What are the Revenue projections
for SpiderPlus & Co?

How accurate were the past Revenue estimates
for SpiderPlus & Co?

What are the Net Income projections
for SpiderPlus & Co?

How accurate were the past Net Income estimates
for SpiderPlus & Co?

What are the EPS projections
for SpiderPlus & Co?

How accurate were the past EPS estimates
for SpiderPlus & Co?

What are the EBIT projections
for SpiderPlus & Co?

How accurate were the past EBIT estimates
for SpiderPlus & Co?

Compare the revenue forecasts
for SpiderPlus & Co with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of SpiderPlus & Co and its key competitors using the latest financial data.

Compare historical revenue growth rates
of SpiderPlus & Co against its competitors.

Analyze the profit margins
(gross, operating, and net) of SpiderPlus & Co compared to its peers.

Compare the P/E ratios
of SpiderPlus & Co against its peers.

Discuss the investment returns and shareholder value creation
comparing SpiderPlus & Co with its peers.

Analyze the financial leverage
of SpiderPlus & Co compared to its main competitors.

Show all profitability ratios
for SpiderPlus & Co.

Provide ROE
for SpiderPlus & Co.

Provide ROA
for SpiderPlus & Co.

Provide ROIC
for SpiderPlus & Co.

Provide ROCE
for SpiderPlus & Co.

Provide Gross Margin
for SpiderPlus & Co.

Provide Operating Margin
for SpiderPlus & Co.

Provide Net Margin
for SpiderPlus & Co.

Provide FCF Margin
for SpiderPlus & Co.

Show all solvency ratios
for SpiderPlus & Co.

Provide D/E Ratio
for SpiderPlus & Co.

Provide D/A Ratio
for SpiderPlus & Co.

Provide Interest Coverage Ratio
for SpiderPlus & Co.

Provide Altman Z-Score Ratio
for SpiderPlus & Co.

Provide Quick Ratio
for SpiderPlus & Co.

Provide Current Ratio
for SpiderPlus & Co.

Provide Cash Ratio
for SpiderPlus & Co.

What is the historical Revenue growth
over the last 5 years for SpiderPlus & Co?

What is the historical Net Income growth
over the last 5 years for SpiderPlus & Co?

What is the current Free Cash Flow
of SpiderPlus & Co?

Discuss the annual earnings per share (EPS)
trend over the past five years for SpiderPlus & Co.

Financials

Balance Sheet Decomposition
SpiderPlus & Co

Current Assets 3.4B
Cash & Short-Term Investments 2.8B
Receivables 469.7m
Other Current Assets 106.1m
Non-Current Assets 1.2B
PP&E 251.8m
Intangibles 684.4m
Other Non-Current Assets 238.6m
Current Liabilities 1B
Accrued Liabilities 178.2m
Short-Term Debt 250m
Other Current Liabilities 589.2m
Non-Current Liabilities 194m
Long-Term Debt 186m
Other Non-Current Liabilities 8m
Efficiency

Earnings Waterfall
SpiderPlus & Co

Revenue
3.2B JPY
Cost of Revenue
-1.1B JPY
Gross Profit
2.1B JPY
Operating Expenses
-2.5B JPY
Operating Income
-442.6m JPY
Other Expenses
-20.7m JPY
Net Income
-463.4m JPY

Free Cash Flow Analysis
SpiderPlus & Co

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

SpiderPlus & Co's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 1-Year Revenue Growth
Negative ROE
Negative Operating Income
25/100
Profitability
Score

SpiderPlus & Co's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

SpiderPlus & Co's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

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

SpiderPlus & Co's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
SpiderPlus & Co

Wall Street analysts forecast SpiderPlus & Co stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SpiderPlus & Co is 1 060.8 JPY with a low forecast of 1 050.4 JPY and a high forecast of 1 092 JPY.

Lowest
Price Target
1 050.4 JPY
67% Upside
Average
Price Target
1 060.8 JPY
68% Upside
Highest
Price Target
1 092 JPY
73% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
SpiderPlus & Co

1M 1M
-7%
6M 6M
+15%
1Y 1Y
+23%
3Y 3Y
-67%
5Y 5Y
-63%
10Y 10Y
-63%
Annual Price Range
630
52w Low
514
52w High
949
Price Metrics
Average Annual Return -36.96%
Standard Deviation of Annual Returns 17.44%
Max Drawdown -85%
Shares Statistics
Market Capitalization 22.1B JPY
Shares Outstanding 35 138 048
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

SpiderPlus & Co Logo
SpiderPlus & Co

Country

Japan

Industry

Technology

Market Cap

22.1B JPY

Dividend Yield

0%

Description

SpiderPlus & Co. engages in the development and sale of architectural drawings and provides the site management application 'SPIDER PLUS' mainly for the construction industry. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 136 full-time employees. The company went IPO on 2021-03-30. The firm operates in two business segments. The ICT segment provides SPIDERPLUS service, an architectural drawing and site management application mainly for the construction industry. The segment develops and sells software as a service (SaaS) that contributes to productivity improvement through digital transformation of on-site operations in the construction industry. The segment provides services centered on the SPIDERPLUS mainly to the general construction industry, as well as the electrical and air conditioning equipment industry. SPIDERPLUS is a service that makes it possible to make construction site drawings paperless with tablets and smartphones, and to improve work efficiency by capturing measured values in the app in cooperation with inspection equipment. The Engineering segment provides construction sites such as Armaflex. The segment focus on thermal insulation work.

Contact

TOKYO-TO
Minato-ku
27F, Sumitomofudosan Toranomon Tower Bldg., 2-2-1, Toranomon
+81367092830
https://spiderplus.co.jp/

IPO

2021-03-30

Employees

136

Officers

President, CEO & Director
Mr. Kenji Ito
Executive Officer, CFO, Head of Business Management Group & Executive Director
Mr. Yutaka Fujiwara
Exec. Officer, COO, Corporate Design Office Manager & Executive Director
Mr. Masato Suzuki
Executive Officer, CTO, Head of Product Group & Executive Director
Mr. Tomoyuki Fujita
Executive Officer, Head of Legal Officer & Overseas Business Group
Mr. Shunsuke Takahashi
Executive Officer & HR Manager
Mr. Koichi Ishii
Show More
Executive Officer, CRO & Deputy Head of Business Group
Mr. Hiroki Kawai
Executive Officer of Business Groups
Mr. Keisuke Miura
Executive Officer, Tech lead & General Manager of DX Promotion Dept.
Mr. Hiroo Masuda
Executive Officer of Overseas Business Group
Mr. Takamasa Noda
Show Less

See Also

Discover More
What is the Intrinsic Value of one SpiderPlus & Co stock?

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 295.09 JPY.

Is SpiderPlus & Co stock undervalued or overvalued?

Compared to the current market price of 630 JPY, SpiderPlus & Co is Overvalued by 53%.