First Time Loading...

Sourcenext Corp
TSE:4344

Watchlist Manager
Sourcenext Corp Logo
Sourcenext Corp
TSE:4344
Watchlist
Price: 181 JPY 1.69%
Updated: Apr 23, 2024

Intrinsic Value

Sourcenext Corp. engages in the planning, development and sale of personal computer software. [ Read More ]

The intrinsic value of one Sourcenext Corp stock under the Base Case scenario is 247.16 JPY. Compared to the current market price of 181 JPY, Sourcenext Corp is Undervalued by 27%.

Key Points:
Intrinsic Value
Base Case
247.16 JPY
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sourcenext Corp

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

Run backtest to discover the historical profit from buying and selling Sourcenext Corp 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
Sourcenext Corp

Provide an overview of the primary business activities
of Sourcenext Corp.

What unique competitive advantages
does Sourcenext Corp hold over its rivals?

What risks and challenges
does Sourcenext Corp face in the near future?

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

Show all valuation multiples
for Sourcenext Corp.

Provide P/S
for Sourcenext Corp.

Provide P/E
for Sourcenext Corp.

Provide P/OCF
for Sourcenext Corp.

Provide P/FCFE
for Sourcenext Corp.

Provide P/B
for Sourcenext Corp.

Provide EV/S
for Sourcenext Corp.

Provide EV/GP
for Sourcenext Corp.

Provide EV/EBITDA
for Sourcenext Corp.

Provide EV/EBIT
for Sourcenext Corp.

Provide EV/OCF
for Sourcenext Corp.

Provide EV/FCFF
for Sourcenext Corp.

Provide EV/IC
for Sourcenext Corp.

Show me price targets
for Sourcenext Corp made by professional analysts.

What are the Revenue projections
for Sourcenext Corp?

How accurate were the past Revenue estimates
for Sourcenext Corp?

What are the Net Income projections
for Sourcenext Corp?

How accurate were the past Net Income estimates
for Sourcenext Corp?

What are the EPS projections
for Sourcenext Corp?

How accurate were the past EPS estimates
for Sourcenext Corp?

What are the EBIT projections
for Sourcenext Corp?

How accurate were the past EBIT estimates
for Sourcenext Corp?

Compare the revenue forecasts
for Sourcenext Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sourcenext Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sourcenext Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sourcenext Corp compared to its peers.

Compare the P/E ratios
of Sourcenext Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Sourcenext Corp with its peers.

Analyze the financial leverage
of Sourcenext Corp compared to its main competitors.

Show all profitability ratios
for Sourcenext Corp.

Provide ROE
for Sourcenext Corp.

Provide ROA
for Sourcenext Corp.

Provide ROIC
for Sourcenext Corp.

Provide ROCE
for Sourcenext Corp.

Provide Gross Margin
for Sourcenext Corp.

Provide Operating Margin
for Sourcenext Corp.

Provide Net Margin
for Sourcenext Corp.

Provide FCF Margin
for Sourcenext Corp.

Show all solvency ratios
for Sourcenext Corp.

Provide D/E Ratio
for Sourcenext Corp.

Provide D/A Ratio
for Sourcenext Corp.

Provide Interest Coverage Ratio
for Sourcenext Corp.

Provide Altman Z-Score Ratio
for Sourcenext Corp.

Provide Quick Ratio
for Sourcenext Corp.

Provide Current Ratio
for Sourcenext Corp.

Provide Cash Ratio
for Sourcenext Corp.

What is the historical Revenue growth
over the last 5 years for Sourcenext Corp?

What is the historical Net Income growth
over the last 5 years for Sourcenext Corp?

What is the current Free Cash Flow
of Sourcenext Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sourcenext Corp.

Financials

Balance Sheet Decomposition
Sourcenext Corp

Current Assets 9.8B
Cash & Short-Term Investments 4.1B
Receivables 1.7B
Other Current Assets 4.1B
Non-Current Assets 7.6B
Long-Term Investments 3.3B
PP&E 149.1m
Intangibles 3.6B
Other Non-Current Assets 544.7m
Current Liabilities 7.2B
Accounts Payable 238.2m
Accrued Liabilities 100.2m
Short-Term Debt 4.6B
Other Current Liabilities 2.2B
Non-Current Liabilities 2B
Long-Term Debt 1.7B
Other Non-Current Liabilities 291.8m
Efficiency

Earnings Waterfall
Sourcenext Corp

Revenue
10.8B JPY
Cost of Revenue
-5.3B JPY
Gross Profit
5.5B JPY
Operating Expenses
-8.5B JPY
Operating Income
-3B JPY
Other Expenses
396.8m JPY
Net Income
-2.6B JPY

Free Cash Flow Analysis
Sourcenext Corp

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

Sourcenext Corp's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative 3-Years Revenue Growth
21/100
Profitability
Score

Sourcenext Corp's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Sourcenext Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
39/100
Solvency
Score

Sourcenext Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Sourcenext Corp

Wall Street analysts forecast Sourcenext Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Sourcenext Corp is 351.9 JPY with a low forecast of 343.4 JPY and a high forecast of 367.5 JPY.

Lowest
Price Target
343.4 JPY
90% Upside
Average
Price Target
351.9 JPY
94% Upside
Highest
Price Target
367.5 JPY
103% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Sourcenext Corp

1M 1M
-26%
6M 6M
+6%
1Y 1Y
-19%
3Y 3Y
-46%
5Y 5Y
-62%
10Y 10Y
+8%
Annual Price Range
181
52w Low
123
52w High
281
Price Metrics
Average Annual Return -2.57%
Standard Deviation of Annual Returns 49.17%
Max Drawdown -79%
Shares Statistics
Market Capitalization 24.5B JPY
Shares Outstanding 135 558 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Sourcenext Corp Logo
Sourcenext Corp

Country

Japan

Industry

Technology

Market Cap

24.5B JPY

Dividend Yield

0%

Description

Sourcenext Corp. engages in the planning, development and sale of personal computer software. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 146 full-time employees. The company went IPO on 2006-12-20. The firm provides products through smart phone operators, directly sells through their own online shops, as well as wholesales to home appliance discount stores and other electronic commerce (EC) websites. The Company’s products comprise Virus Security ZERO, Super Security ZERO, HITSUO series, KYOSOKU series, IKINARI PDF series, TOKU-UCHI series and Android Selected Application series.

Contact

TOKYO-TO
Minato-ku
33F, Shiodome City Center, 1-5-2, Higashi-Shimbashi
+81362545231.0
http://www.sourcenext.com/

IPO

2006-12-20

Employees

146

Officers

Founder, Chairman & CEO
Mr. Noriyuki Matsuda
President, COO & Representative Director
Mr. Tomoaki Kojima
CFO & Director
Fumihiko Aoyama
Chief Technology Officer
Takeichi Kawa
Chief Legal Officer
Shintaro Sakurada
Chief Sales Officer & Director
Hiroshi Fujimoto
Show More
Chief Human Resources Officer
Yoshiyuki Sasaki
Chief Brand Officer
Kiyoaki Morimoto
Chief Analyst Officer
Ms. Michiko Taoka
Chief Development Officer
Masao Aoya
Show Less

See Also

Discover More
What is the Intrinsic Value of one Sourcenext Corp stock?

The intrinsic value of one Sourcenext Corp stock under the Base Case scenario is 247.16 JPY.

Is Sourcenext Corp stock undervalued or overvalued?

Compared to the current market price of 181 JPY, Sourcenext Corp is Undervalued by 27%.