First Time Loading...

Passlogy Co Ltd
TSE:4426

Watchlist Manager
Passlogy Co Ltd Logo
Passlogy Co Ltd
TSE:4426
Watchlist
Price: 500 JPY Market Closed
Updated: Apr 25, 2024

Intrinsic Value

4426 doesn't have a meaningful market cap.

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%.

Key Points:
Intrinsic Value
Base Case
627.36 JPY
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Passlogy Co Ltd

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

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.

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
Passlogy Co Ltd

Provide an overview of the primary business activities
of Passlogy Co Ltd.

What unique competitive advantages
does Passlogy Co Ltd hold over its rivals?

What risks and challenges
does Passlogy Co Ltd face in the near future?

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

Show all valuation multiples
for Passlogy Co Ltd.

Provide P/S
for Passlogy Co Ltd.

Provide P/E
for Passlogy Co Ltd.

Provide P/OCF
for Passlogy Co Ltd.

Provide P/FCFE
for Passlogy Co Ltd.

Provide P/B
for Passlogy Co Ltd.

Provide EV/S
for Passlogy Co Ltd.

Provide EV/GP
for Passlogy Co Ltd.

Provide EV/EBITDA
for Passlogy Co Ltd.

Provide EV/EBIT
for Passlogy Co Ltd.

Provide EV/OCF
for Passlogy Co Ltd.

Provide EV/FCFF
for Passlogy Co Ltd.

Provide EV/IC
for Passlogy Co Ltd.

Compare the intrinsic valuations
of Passlogy Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Passlogy Co Ltd against its competitors.

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

Compare the P/E ratios
of Passlogy Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Passlogy Co Ltd with its peers.

Analyze the financial leverage
of Passlogy Co Ltd compared to its main competitors.

Show all profitability ratios
for Passlogy Co Ltd.

Provide ROE
for Passlogy Co Ltd.

Provide ROA
for Passlogy Co Ltd.

Provide ROIC
for Passlogy Co Ltd.

Provide ROCE
for Passlogy Co Ltd.

Provide Gross Margin
for Passlogy Co Ltd.

Provide Operating Margin
for Passlogy Co Ltd.

Provide Net Margin
for Passlogy Co Ltd.

Provide FCF Margin
for Passlogy Co Ltd.

Show all solvency ratios
for Passlogy Co Ltd.

Provide D/E Ratio
for Passlogy Co Ltd.

Provide D/A Ratio
for Passlogy Co Ltd.

Provide Interest Coverage Ratio
for Passlogy Co Ltd.

Provide Altman Z-Score Ratio
for Passlogy Co Ltd.

Provide Quick Ratio
for Passlogy Co Ltd.

Provide Current Ratio
for Passlogy Co Ltd.

Provide Cash Ratio
for Passlogy Co Ltd.

What is the historical Revenue growth
over the last 5 years for Passlogy Co Ltd?

What is the historical Net Income growth
over the last 5 years for Passlogy Co Ltd?

What is the current Free Cash Flow
of Passlogy Co Ltd?

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

Financials

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
Efficiency

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

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

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.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Free Cash Flow
Positive Operating Income
54/100
Profitability
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.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
70/100
Solvency
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

There are no price targets for Passlogy Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Passlogy Co Ltd

1M 1M
-
6M 6M
-
1Y 1Y
-
3Y 3Y
-
5Y 5Y
-
10Y 10Y
+0%
Annual Price Range
500
52w Low
N/A
52w High
N/A
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown
N/A
Shares Statistics
Market Capitalization 250m JPY
Shares Outstanding 1 000 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Passlogy Co Ltd Logo
Passlogy Co Ltd

Country

Japan

Industry

Technology

Market Cap

250m JPY

Dividend Yield

0%

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

TOKYO-TO
Chiyoda-ku
7F, Takii Tokyo Bldg., 1-6-1, Kanda Jinbo-cho
+81352832263
https://www.passlogy.com/

IPO

2018-12-19

Employees

34

Officers

See Also

Discover More
What is the Intrinsic Value of one Passlogy Co Ltd stock?

The intrinsic value of one Passlogy Co Ltd stock under the Base Case scenario is 627.36 JPY.

Is Passlogy Co Ltd stock undervalued or overvalued?

Compared to the current market price of 500 JPY, Passlogy Co Ltd is Undervalued by 20%.