First Time Loading...

Kaonavi Inc
TSE:4435

Watchlist Manager
Kaonavi Inc Logo
Kaonavi Inc
TSE:4435
Watchlist
Price: 1 459 JPY -0.14% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

kaonavi, Inc. engages in the sale and support of human resources management tool 'Kaonavi'. [ Read More ]

The intrinsic value of one Kaonavi Inc stock under the Base Case scenario is 1 354.52 JPY. Compared to the current market price of 1 459 JPY, Kaonavi Inc is Overvalued by 7%.

Key Points:
Intrinsic Value
Base Case
1 354.52 JPY
Overvaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kaonavi Inc

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

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

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

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

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

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

Show all valuation multiples
for Kaonavi Inc.

Provide P/S
for Kaonavi Inc.

Provide P/E
for Kaonavi Inc.

Provide P/OCF
for Kaonavi Inc.

Provide P/FCFE
for Kaonavi Inc.

Provide P/B
for Kaonavi Inc.

Provide EV/S
for Kaonavi Inc.

Provide EV/GP
for Kaonavi Inc.

Provide EV/EBITDA
for Kaonavi Inc.

Provide EV/EBIT
for Kaonavi Inc.

Provide EV/OCF
for Kaonavi Inc.

Provide EV/FCFF
for Kaonavi Inc.

Provide EV/IC
for Kaonavi Inc.

Show me price targets
for Kaonavi Inc made by professional analysts.

What are the Revenue projections
for Kaonavi Inc?

How accurate were the past Revenue estimates
for Kaonavi Inc?

What are the Net Income projections
for Kaonavi Inc?

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

What are the EPS projections
for Kaonavi Inc?

How accurate were the past EPS estimates
for Kaonavi Inc?

What are the EBIT projections
for Kaonavi Inc?

How accurate were the past EBIT estimates
for Kaonavi Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Kaonavi Inc.

Provide ROE
for Kaonavi Inc.

Provide ROA
for Kaonavi Inc.

Provide ROIC
for Kaonavi Inc.

Provide ROCE
for Kaonavi Inc.

Provide Gross Margin
for Kaonavi Inc.

Provide Operating Margin
for Kaonavi Inc.

Provide Net Margin
for Kaonavi Inc.

Provide FCF Margin
for Kaonavi Inc.

Show all solvency ratios
for Kaonavi Inc.

Provide D/E Ratio
for Kaonavi Inc.

Provide D/A Ratio
for Kaonavi Inc.

Provide Interest Coverage Ratio
for Kaonavi Inc.

Provide Altman Z-Score Ratio
for Kaonavi Inc.

Provide Quick Ratio
for Kaonavi Inc.

Provide Current Ratio
for Kaonavi Inc.

Provide Cash Ratio
for Kaonavi Inc.

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

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

What is the current Free Cash Flow
of Kaonavi Inc?

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

Financials

Balance Sheet Decomposition
Kaonavi Inc

Current Assets 4.9B
Cash & Short-Term Investments 4.4B
Receivables 308.5m
Other Current Assets 197.4m
Non-Current Assets 382.1m
Long-Term Investments 86.1m
PP&E 40.6m
Intangibles 2.5m
Other Non-Current Assets 252.9m
Current Liabilities 3.5B
Accounts Payable 103.1m
Accrued Liabilities 383.3m
Other Current Liabilities 3B
Efficiency

Earnings Waterfall
Kaonavi Inc

Revenue
7.2B JPY
Cost of Revenue
-1.8B JPY
Gross Profit
5.4B JPY
Operating Expenses
-4.9B JPY
Operating Income
561.8m JPY
Other Expenses
-205.8m JPY
Net Income
356m JPY

Free Cash Flow Analysis
Kaonavi Inc

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

Profitability Score
Profitability Due Diligence

Kaonavi Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROIC
Exceptional 3-Years Revenue Growth
ROE is Increasing
64/100
Profitability
Score

Kaonavi Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kaonavi Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
81/100
Solvency
Score

Kaonavi Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kaonavi Inc

Wall Street analysts forecast Kaonavi Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kaonavi Inc is 2 800 JPY .

Lowest
Price Target
Not Available
Average
Price Target
2 800 JPY
92% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Kaonavi Inc

1M 1M
-21%
6M 6M
-27%
1Y 1Y
-43%
3Y 3Y
-57%
5Y 5Y
-52%
10Y 10Y
-15%
Annual Price Range
1 459
52w Low
1 452
52w High
2 808
Price Metrics
Average Annual Return -2.18%
Standard Deviation of Annual Returns 32.76%
Max Drawdown -80%
Shares Statistics
Market Capitalization 16.9B JPY
Shares Outstanding 12 313 958
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kaonavi Inc Logo
Kaonavi Inc

Country

Japan

Industry

Technology

Market Cap

16.9B JPY

Dividend Yield

0%

Description

kaonavi, Inc. engages in the sale and support of human resources management tool 'Kaonavi'. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 184 full-time employees. The company went IPO on 2019-03-15. The Company’s business area include labor management area, such as time management, payroll calculation, social insurance and employment contract, as well as personnel management area, such as personnel evaluation, personnel allocation, recruitment of personnel and human resource development.

Contact

TOKYO-TO
Minato-ku
15F/16F, Tokyo Toranomon Global Square, 1-3-1, Toranomon
+81120223015.0
https://corp.kaonavi.jp/

IPO

2019-03-15

Employees

184

Officers

Founder, Co-CEO & Representative Director
Mr. Hiroki Yanagihashi
President, Co-CEO & Representative Director
Mr. Hiroyuki Sato
CFO & Director
Mr. Kimitaka Hashimoto
General Manager of Sales Division & Head of Account Division
Mr. Goto Hideomi
Chief Technology Officer
Mr. Masakazu Matsushita
General Manager of Marketing Division
Mr. Junya Shinozaki
Show More
Advisor & CDO
Mr. Jota Tamaki
Executive Officer, GM of Planning Promotion Headquarters, Communication Design Office Manager & CPO
Mr. Tatsuya Hiramatsu
Executive Officer & Head of CEO Office
Mr. Takeshi Uchida
GM of Customer Engagement Division, Director of Human Resources Strategy Office & Executive Officer
Ms. Asumi Mogami
Show Less

See Also

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

The intrinsic value of one Kaonavi Inc stock under the Base Case scenario is 1 354.52 JPY.

Is Kaonavi Inc stock undervalued or overvalued?

Compared to the current market price of 1 459 JPY, Kaonavi Inc is Overvalued by 7%.