Passlogy Co Ltd
TSE:4426
Intrinsic Value
Passlogy Co. Ltd. provides security solution in authentication industry specializing in one-time password. [ Read More ]
The intrinsic value of one Passlogy Co Ltd stock under the Base Case scenario is 627.36 JPY. Compared to the current market price of 500 JPY, Passlogy Co Ltd is Undervalued by 20%.
Valuation Backtest
Passlogy Co Ltd
Run backtest to discover the historical profit from buying and selling Passlogy Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Passlogy Co Ltd
Current Assets | 193.9m |
Cash & Short-Term Investments | 69m |
Receivables | 31m |
Other Current Assets | 93.9m |
Non-Current Assets | 546.6m |
Long-Term Investments | 379.9m |
PP&E | 38m |
Intangibles | 112.7m |
Other Non-Current Assets | 15.9m |
Current Liabilities | 170.5m |
Accrued Liabilities | 33.3m |
Other Current Liabilities | 137.2m |
Non-Current Liabilities | 101.1m |
Long-Term Debt | 41.9m |
Other Non-Current Liabilities | 59.2m |
Earnings Waterfall
Passlogy Co Ltd
Revenue
|
448.4m
JPY
|
Cost of Revenue
|
-138.4m
JPY
|
Gross Profit
|
310m
JPY
|
Operating Expenses
|
-293.7m
JPY
|
Operating Income
|
16.3m
JPY
|
Other Expenses
|
32.4m
JPY
|
Net Income
|
48.7m
JPY
|
Free Cash Flow Analysis
Passlogy Co Ltd
Profitability Score
Profitability Due Diligence
Passlogy Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Passlogy Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Passlogy Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Passlogy Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Passlogy Co Ltd
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Passlogy Co. Ltd. provides security solution in authentication industry specializing in one-time password. The company is headquartered in Chiyoda-Ku, Tokyo-To. The company went IPO on 2018-12-19. is a Japan-based company mainly engaged in development and sale of authentication security software which based on identity authentication technology. The firm is mainly engaged in own product development business. PassLogic is an authentication security software for enterprises and organizations that has been commercialized as an authentication system using the pass logic method of the its own authentication technology. The company provides PassLogic products to customers mainly through distributors and service providers.
Contact
IPO
Employees
Officers
The intrinsic value of one Passlogy Co Ltd stock under the Base Case scenario is 627.36 JPY.
Compared to the current market price of 500 JPY, Passlogy Co Ltd is Undervalued by 20%.