SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 303 JPY -4.11% Market Closed
Market Cap: 10.7B JPY

Intrinsic Value

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 309.51 JPY. Compared to the current market price of 303 JPY, SpiderPlus & Co is Undervalued by 2%.

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

Intrinsic Value
309.51 JPY
Undervaluation 2%
Intrinsic Value
Price
Base Case Scenario

Valuation History
SpiderPlus & Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about SpiderPlus & Co?

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 SpiderPlus & Co valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for SpiderPlus & Co.

Explain Valuation
Compare SpiderPlus & Co to

Fundamental Analysis

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

Balance Sheet Decomposition
SpiderPlus & Co

Current Assets 3.3B
Cash & Short-Term Investments 2.6B
Receivables 630.6m
Other Current Assets 109.8m
Non-Current Assets 779.1m
PP&E 218.5m
Intangibles 335.5m
Other Non-Current Assets 225.1m
Current Liabilities 1.3B
Accrued Liabilities 165.7m
Short-Term Debt 500m
Other Current Liabilities 617.6m
Non-Current Liabilities 230.5m
Long-Term Debt 219.5m
Other Non-Current Liabilities 11m
Efficiency

Free Cash Flow Analysis
SpiderPlus & Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
SpiderPlus & Co

Revenue
4.7B JPY
Cost of Revenue
-1.3B JPY
Gross Profit
3.4B JPY
Operating Expenses
-3.5B JPY
Operating Income
-120.4m JPY
Other Expenses
-275.5m JPY
Net Income
-395.9m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

SpiderPlus & Co's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
32/100
Profitability
Score

SpiderPlus & Co's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

SpiderPlus & Co's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
66/100
Solvency
Score

SpiderPlus & Co's solvency score is 66/100. 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 999.6 JPY with a low forecast of 989.8 JPY and a high forecast of 1 029 JPY.

Lowest
Price Target
989.8 JPY
227% Upside
Average
Price Target
999.6 JPY
230% Upside
Highest
Price Target
1 029 JPY
240% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

SpiderPlus & Co
does not pay dividends
Shareholder Yield

Current shareholder yield for SpiderPlus & Co 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 SpiderPlus & Co stock?

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 309.51 JPY.

Is SpiderPlus & Co stock undervalued or overvalued?

Compared to the current market price of 303 JPY, SpiderPlus & Co is Undervalued by 2%.

Back to Top