Property Data Bank Inc
TSE:4389
Intrinsic Value
Property Data Bank, Inc. engages in the cloud services business in relation to the operations and management of assets, facilities and real estate. [ Read More ]
The intrinsic value of one
Property Data Bank Inc
stock under the Base Case scenario is
1 499.63
JPY.
Compared to the current market price of 1 310 JPY,
Property Data Bank Inc
is
Undervalued by 13%.
Property Data Bank Inc's market capitalization is 7.6B JPY.
Property Data Bank Inc stock price is 1 310 JPY.
Property Data Bank Inc stock price (1310 JPY) is 13% less than its Intrinsic Value (1 499.63 JPY).
Property Data Bank Inc. Open DCF Valuation
Property Data Bank Inc stock price (1310 JPY) is 13% less than its Relative Value (1 499.63 JPY). Open Relative Valuation
Property Data Bank Inc.
Property Data Bank Inc's ROIC (Return on Invested Capital) has increased in the last 3 years from 26% to 26%.
Property Data Bank Inc's ROE (Return on Equity) has decreased in the last 3 years from 18% to 15%.
Property Data Bank Inc's Revenue has grown by 9% over the past 12 months.
Property Data Bank Inc's ROE (Return on Equity) for the past 12 months is positive and is equal to 15%.
Property Data Bank Inc has positive Net Income for the last twelve months.
Property Data Bank Inc's Revenue has been growing by 10% per year for the last 3 years.
Property Data Bank Inc's ROIC (Return on Invested Capital) for the past 12 months is very high and is equal to 26%.
Property Data Bank Inc has positive three-year average ROE (Return on Equity): 19%. The company is efficient at transforming stockholders' equity into net income.
Property Data Bank Inc has positive Operating Income for the last twelve months.
Property Data Bank Inc has positive Free Cash Flow for the last twelve months.
Property Data Bank Inc has very high three-year average ROIC (Return on Invested Capital): 30%. The company is very efficient at using invested capital to generate operating income.
Property Data Bank Inc has positive Gross Profit for the last twelve months.
Property Data Bank Inc's D/E (Debt to Equity) is very low and is equal to 0.
Property Data Bank Inc's short-term assets (2B JPY) exceed its short-term liabilties (404m JPY).
Property Data Bank Inc's long-term assets (4B JPY) exceed its long-term liabilties (623m JPY).
Property Data Bank Inc has negative Net Debt. This means that the company has more cash and short-term investments (2B JPY) than debt (1m JPY).
Property Data Bank Inc's Altman Z-Score is very high and is equal to 10.33.
Property Data Bank Inc doesn't generate enough operating income (645m JPY) to safely cover interest payments on its debt (-144k JPY).
Valuation Backtest
Property Data Bank Inc
Run backtest to discover the historical profit from buying and selling
Property Data Bank 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
Property Data Bank Inc
Balance Sheet Decomposition
Property Data Bank Inc
| Current Assets | 2.4B |
| Cash & Short-Term Investments | 1.9B |
| Receivables | 390.4m |
| Other Current Assets | 82.3m |
| Non-Current Assets | 1.3B |
| Long-Term Investments | 34m |
| PP&E | 170.2m |
| Intangibles | 606.7m |
| Other Non-Current Assets | 535.7m |
| Current Liabilities | 403.6m |
| Accounts Payable | 58.1m |
| Accrued Liabilities | 50.4m |
| Other Current Liabilities | 295.2m |
| Non-Current Liabilities | 219.4m |
| Long-Term Debt | 1.1m |
| Other Non-Current Liabilities | 218.3m |
Earnings Waterfall
Property Data Bank Inc
|
Revenue
|
2.8B
JPY
|
|
Cost of Revenue
|
-1.2B
JPY
|
|
Gross Profit
|
1.6B
JPY
|
|
Operating Expenses
|
-948.9m
JPY
|
|
Operating Income
|
645.5m
JPY
|
|
Other Expenses
|
-196.9m
JPY
|
|
Net Income
|
448.5m
JPY
|
Free Cash Flow Analysis
Property Data Bank Inc
Profitability Score
Profitability Due Diligence
Property Data Bank Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Property Data Bank Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Property Data Bank Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Property Data Bank Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Property Data Bank Inc
Shareholder Return
Price
Property Data Bank Inc
| Average Annual Return | 24.07% |
| Standard Deviation of Annual Returns | 47.04% |
| Max Drawdown | -65% |
| Market Capitalization | 7.6B JPY |
| Shares Outstanding | 5 849 500 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Property Data Bank Inc
Country
Industry
Market Cap
Dividend Yield
Description
Property Data Bank, Inc. engages in the cloud services business in relation to the operations and management of assets, facilities and real estate. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 68 full-time employees. The company went IPO on 2018-06-27. The cloud service mainly engages in provision and maintenance of @property, and support of users. The company receives monthly usage fee and maintenance service fee by customer-based billing according to the number of registered building data on a monthly basis from customers. The solution service engages in business efficiency improvement for customers, who already introducing @ property or planning to introduce it. The company also engages in provision of solution services according to customer specific needs.
Contact
IPO
Employees
Officers
The intrinsic value of one
Property Data Bank Inc
stock under the Base Case scenario is
1 499.63
JPY.
Compared to the current market price of 1 310 JPY,
Property Data Bank Inc
is
Undervalued by 13%.
You don't have any saved screeners yet
