First Time Loading...

Chatwork Co Ltd
TSE:4448

Watchlist Manager
Chatwork Co Ltd Logo
Chatwork Co Ltd
TSE:4448
Watchlist
Price: 426 JPY 0.95% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Chatwork Co., Ltd. engages in the development of chatroom applications. [ Read More ]

The intrinsic value of one Chatwork Co Ltd stock under the Base Case scenario is 347.46 JPY. Compared to the current market price of 426 JPY, Chatwork Co Ltd is Overvalued by 18%.

Key Points:
Intrinsic Value
Base Case
347.46 JPY
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Chatwork 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 Chatwork 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
Chatwork Co Ltd

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

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

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

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

Show all valuation multiples
for Chatwork Co Ltd.

Provide P/S
for Chatwork Co Ltd.

Provide P/E
for Chatwork Co Ltd.

Provide P/OCF
for Chatwork Co Ltd.

Provide P/FCFE
for Chatwork Co Ltd.

Provide P/B
for Chatwork Co Ltd.

Provide EV/S
for Chatwork Co Ltd.

Provide EV/GP
for Chatwork Co Ltd.

Provide EV/EBITDA
for Chatwork Co Ltd.

Provide EV/EBIT
for Chatwork Co Ltd.

Provide EV/OCF
for Chatwork Co Ltd.

Provide EV/FCFF
for Chatwork Co Ltd.

Provide EV/IC
for Chatwork Co Ltd.

Show me price targets
for Chatwork Co Ltd made by professional analysts.

What are the Revenue projections
for Chatwork Co Ltd?

How accurate were the past Revenue estimates
for Chatwork Co Ltd?

What are the Net Income projections
for Chatwork Co Ltd?

How accurate were the past Net Income estimates
for Chatwork Co Ltd?

What are the EPS projections
for Chatwork Co Ltd?

How accurate were the past EPS estimates
for Chatwork Co Ltd?

What are the EBIT projections
for Chatwork Co Ltd?

How accurate were the past EBIT estimates
for Chatwork Co Ltd?

Compare the revenue forecasts
for Chatwork Co Ltd with those of its competitors based on recent analyst estimates.

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

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

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

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

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

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

Show all profitability ratios
for Chatwork Co Ltd.

Provide ROE
for Chatwork Co Ltd.

Provide ROA
for Chatwork Co Ltd.

Provide ROIC
for Chatwork Co Ltd.

Provide ROCE
for Chatwork Co Ltd.

Provide Gross Margin
for Chatwork Co Ltd.

Provide Operating Margin
for Chatwork Co Ltd.

Provide Net Margin
for Chatwork Co Ltd.

Provide FCF Margin
for Chatwork Co Ltd.

Show all solvency ratios
for Chatwork Co Ltd.

Provide D/E Ratio
for Chatwork Co Ltd.

Provide D/A Ratio
for Chatwork Co Ltd.

Provide Interest Coverage Ratio
for Chatwork Co Ltd.

Provide Altman Z-Score Ratio
for Chatwork Co Ltd.

Provide Quick Ratio
for Chatwork Co Ltd.

Provide Current Ratio
for Chatwork Co Ltd.

Provide Cash Ratio
for Chatwork Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Chatwork Co Ltd

Current Assets 3.2B
Cash & Short-Term Investments 2.1B
Receivables 431.8m
Other Current Assets 682.7m
Non-Current Assets 3.1B
Long-Term Investments 190.4m
PP&E 11.1m
Intangibles 2.3B
Other Non-Current Assets 656.2m
Current Liabilities 2.5B
Accrued Liabilities 242.9m
Short-Term Debt 1.3m
Other Current Liabilities 2.3B
Non-Current Liabilities 1.3B
Long-Term Debt 1.1B
Other Non-Current Liabilities 220.4m
Efficiency

Earnings Waterfall
Chatwork Co Ltd

Revenue
6.5B JPY
Cost of Revenue
-2.3B JPY
Gross Profit
4.1B JPY
Operating Expenses
-4.8B JPY
Operating Income
-684.7m JPY
Other Expenses
84.1m JPY
Net Income
-600.6m JPY

Free Cash Flow Analysis
Chatwork Co Ltd

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

Profitability Score
Profitability Due Diligence

Chatwork Co Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
Declining ROE
24/100
Profitability
Score

Chatwork Co Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Chatwork Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
High Altman Z-Score
Long-Term Solvency
50/100
Solvency
Score

Chatwork Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Chatwork Co Ltd

Wall Street analysts forecast Chatwork Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Chatwork Co Ltd is 612 JPY with a low forecast of 606 JPY and a high forecast of 630 JPY.

Lowest
Price Target
606 JPY
42% Upside
Average
Price Target
612 JPY
44% Upside
Highest
Price Target
630 JPY
48% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Chatwork Co Ltd

1M 1M
-8%
6M 6M
-41%
1Y 1Y
-62%
3Y 3Y
-67%
5Y 5Y
-70%
10Y 10Y
-70%
Annual Price Range
426
52w Low
421
52w High
1 321
Price Metrics
Average Annual Return -13.37%
Standard Deviation of Annual Returns 36.01%
Max Drawdown -88%
Shares Statistics
Market Capitalization 17.3B JPY
Shares Outstanding 40 680 999
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Chatwork Co Ltd Logo
Chatwork Co Ltd

Country

Japan

Industry

Technology

Market Cap

17.3B JPY

Dividend Yield

0%

Description

Chatwork Co., Ltd. engages in the development of chatroom applications. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 251 full-time employees. The company went IPO on 2019-09-24. The firm operates in two segments. The Chatwork segment is mainly engaged in the development and provision of business chat tool Chatwork. The company is also engaged in the provision of advertising service and various services using Chatwork as a service platform. The Security Segment is engaged in the purchases and sales of security software. The Company’s sales site uses web advertisement and affiliate programs to attract customers and sell software.

Contact

TOKYO-TO
Minato-ku
7F, 3-4-30, Shibakoen
https://corp.chatwork.com/

IPO

2019-09-24

Employees

251

Officers

Senior Executive Officer, Chairman, President & CEO
Mr. Masaki Yamamoto
Director, Senior Executive Officer & CFO
Mr. Naoki Inoue
COO, Senior Executive Officer & Director
Mr. Shoji Fukuda
Executive Officer & Senior VP of Administration Division
Shinsuke Hase
Senior Executive Officer, CHRO & Senior VP of People Division
Masaaki Tobimoto
EVP & Chief Networking Officer (CNO)
Mr. Masayuki Yamaguchi
Show More
Executive Officer & Vice President of Communication Platform Division
Yuki Tanaka
Executive Officer & Senior VP of Communication Platform Division
Shinya Saito
Executive Officer & Senior Vice President of BPaaS Division
Ryoichi Okada
Executive Officer & Senior VP of Incubation Division
Go Kiritani
Show Less

See Also

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

The intrinsic value of one Chatwork Co Ltd stock under the Base Case scenario is 347.46 JPY.

Is Chatwork Co Ltd stock undervalued or overvalued?

Compared to the current market price of 426 JPY, Chatwork Co Ltd is Overvalued by 18%.