First Time Loading...
E

EduLab Inc
TSE:4427

Watchlist Manager
EduLab Inc
TSE:4427
Watchlist
Price: 275 JPY -0.36%
Updated: Apr 25, 2024

Intrinsic Value

EduLab, Inc. is a holding company that engages in the creation of new businesses and investments in the field of EdTech. [ Read More ]

The intrinsic value of one EduLab Inc stock under the Base Case scenario is 952.47 JPY. Compared to the current market price of 275 JPY, EduLab Inc is Undervalued by 71%.

Key Points:
Intrinsic Value
Base Case
952.47 JPY
Undervaluation 71%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
EduLab Inc

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

Run backtest to discover the historical profit from buying and selling EduLab Inc 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
EduLab Inc

Provide an overview of the primary business activities
of EduLab Inc.

What unique competitive advantages
does EduLab Inc hold over its rivals?

What risks and challenges
does EduLab Inc face in the near future?

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

Show all valuation multiples
for EduLab Inc.

Provide P/S
for EduLab Inc.

Provide P/E
for EduLab Inc.

Provide P/OCF
for EduLab Inc.

Provide P/FCFE
for EduLab Inc.

Provide P/B
for EduLab Inc.

Provide EV/S
for EduLab Inc.

Provide EV/GP
for EduLab Inc.

Provide EV/EBITDA
for EduLab Inc.

Provide EV/EBIT
for EduLab Inc.

Provide EV/OCF
for EduLab Inc.

Provide EV/FCFF
for EduLab Inc.

Provide EV/IC
for EduLab Inc.

What are the Revenue projections
for EduLab Inc?

How accurate were the past Revenue estimates
for EduLab Inc?

What are the Net Income projections
for EduLab Inc?

How accurate were the past Net Income estimates
for EduLab Inc?

What are the EPS projections
for EduLab Inc?

How accurate were the past EPS estimates
for EduLab Inc?

What are the EBIT projections
for EduLab Inc?

How accurate were the past EBIT estimates
for EduLab Inc?

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

Compare the intrinsic valuations
of EduLab Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of EduLab Inc against its competitors.

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

Compare the P/E ratios
of EduLab Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing EduLab Inc with its peers.

Analyze the financial leverage
of EduLab Inc compared to its main competitors.

Show all profitability ratios
for EduLab Inc.

Provide ROE
for EduLab Inc.

Provide ROA
for EduLab Inc.

Provide ROIC
for EduLab Inc.

Provide ROCE
for EduLab Inc.

Provide Gross Margin
for EduLab Inc.

Provide Operating Margin
for EduLab Inc.

Provide Net Margin
for EduLab Inc.

Provide FCF Margin
for EduLab Inc.

Show all solvency ratios
for EduLab Inc.

Provide D/E Ratio
for EduLab Inc.

Provide D/A Ratio
for EduLab Inc.

Provide Interest Coverage Ratio
for EduLab Inc.

Provide Altman Z-Score Ratio
for EduLab Inc.

Provide Quick Ratio
for EduLab Inc.

Provide Current Ratio
for EduLab Inc.

Provide Cash Ratio
for EduLab Inc.

What is the historical Revenue growth
over the last 5 years for EduLab Inc?

What is the historical Net Income growth
over the last 5 years for EduLab Inc?

What is the current Free Cash Flow
of EduLab Inc?

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

Financials

Balance Sheet Decomposition
EduLab Inc

Current Assets 4.3B
Cash & Short-Term Investments 2.8B
Receivables 703.4m
Other Current Assets 744.8m
Non-Current Assets 955.1m
PP&E 145.4m
Intangibles 115.8m
Other Non-Current Assets 693.9m
Current Liabilities 2.9B
Accounts Payable 213.9m
Short-Term Debt 276.1m
Other Current Liabilities 2.5B
Non-Current Liabilities 720.3m
Long-Term Debt 598.9m
Other Non-Current Liabilities 121.4m
Efficiency

Earnings Waterfall
EduLab Inc

Revenue
6.7B JPY
Cost of Revenue
-4.8B JPY
Gross Profit
1.8B JPY
Operating Expenses
-2.3B JPY
Operating Income
-422.1m JPY
Other Expenses
-2.5B JPY
Net Income
-2.9B JPY

Free Cash Flow Analysis
EduLab Inc

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

Profitability Score
Profitability Due Diligence

EduLab Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Declining ROIC
Negative 3-Years Revenue Growth
Negative Operating Income
20/100
Profitability
Score

EduLab Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

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

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

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

Wall St
Price Targets

Price Targets Summary
EduLab Inc

There are no price targets for EduLab Inc.
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
EduLab Inc

1M 1M
-10%
6M 6M
-10%
1Y 1Y
-22%
3Y 3Y
-96%
5Y 5Y
-95%
10Y 10Y
-93%
Annual Price Range
275
52w Low
267
52w High
525
Price Metrics
Average Annual Return -26.87%
Standard Deviation of Annual Returns 52.22%
Max Drawdown -97%
Shares Statistics
Market Capitalization 2.8B JPY
Shares Outstanding 10 221 530
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

EduLab Inc

Country

Japan

Industry

Diversified Consumer Services

Market Cap

2.8B JPY

Dividend Yield

0%

Description

EduLab, Inc. is a holding company that engages in the creation of new businesses and investments in the field of EdTech. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 383 full-time employees. The company went IPO on 2018-12-21. The firm operates in domestic and other areas in Asia. The firm operates in two segments. The E-Testing / e-Learning segment provides educational services for educational institutions such as universities, private enterprises and individuals with the Eiken Society as the main customer. The Test operation and Contract segment is engaged in the test question creation, the system construction, management, operation and scoring. The segment is engaged in the creation of test questions, the printing, delivery, scoring, counting, analysis, system construction for public institutions and universities such as countries, local public entity, Eiken Society and others.

Contact

TOKYO-TO
Shibuya-Ku
14F, Shibuya Solasta, 1-21-1, Dogenzaka
+81366257714.0
https://www.edulab-inc.com

IPO

2018-12-21

Employees

383

Officers

President, CEO & Chairman
Mr. Manabu Hirozane
CFO & Director
Mr. Haruo Kawase
Executive VP & Co-COO
Mr. Hiroyuki Otake
Executive VP of Structural Reform & GM of Corporate Strategy Office
Mr. Daisuke Hojo
CMO & Senior VP, Deputy GM of Management Strategy Office
Mr. Koji Takahashi

See Also

Discover More
What is the Intrinsic Value of one EduLab Inc stock?

The intrinsic value of one EduLab Inc stock under the Base Case scenario is 952.47 JPY.

Is EduLab Inc stock undervalued or overvalued?

Compared to the current market price of 275 JPY, EduLab Inc is Undervalued by 71%.