First Time Loading...

JTOWER Inc
TSE:4485

Watchlist Manager
JTOWER Inc Logo
JTOWER Inc
TSE:4485
Watchlist
Price: 3 380 JPY 1.35%
Updated: Apr 24, 2024

Intrinsic Value

JTOWER, Inc. engages in the design and construction of information communications infrastructure. [ Read More ]

The intrinsic value of one JTOWER Inc stock under the Base Case scenario is 1 617.54 JPY. Compared to the current market price of 3 380 JPY, JTOWER Inc is Overvalued by 52%.

Key Points:
Intrinsic Value
Base Case
1 617.54 JPY
Overvaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
JTOWER Inc

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

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

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

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

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

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

Show all valuation multiples
for JTOWER Inc.

Provide P/S
for JTOWER Inc.

Provide P/E
for JTOWER Inc.

Provide P/OCF
for JTOWER Inc.

Provide P/FCFE
for JTOWER Inc.

Provide P/B
for JTOWER Inc.

Provide EV/S
for JTOWER Inc.

Provide EV/GP
for JTOWER Inc.

Provide EV/EBITDA
for JTOWER Inc.

Provide EV/EBIT
for JTOWER Inc.

Provide EV/OCF
for JTOWER Inc.

Provide EV/FCFF
for JTOWER Inc.

Provide EV/IC
for JTOWER Inc.

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

What are the Revenue projections
for JTOWER Inc?

How accurate were the past Revenue estimates
for JTOWER Inc?

What are the Net Income projections
for JTOWER Inc?

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

What are the EPS projections
for JTOWER Inc?

How accurate were the past EPS estimates
for JTOWER Inc?

What are the EBIT projections
for JTOWER Inc?

How accurate were the past EBIT estimates
for JTOWER Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for JTOWER Inc.

Provide ROE
for JTOWER Inc.

Provide ROA
for JTOWER Inc.

Provide ROIC
for JTOWER Inc.

Provide ROCE
for JTOWER Inc.

Provide Gross Margin
for JTOWER Inc.

Provide Operating Margin
for JTOWER Inc.

Provide Net Margin
for JTOWER Inc.

Provide FCF Margin
for JTOWER Inc.

Show all solvency ratios
for JTOWER Inc.

Provide D/E Ratio
for JTOWER Inc.

Provide D/A Ratio
for JTOWER Inc.

Provide Interest Coverage Ratio
for JTOWER Inc.

Provide Altman Z-Score Ratio
for JTOWER Inc.

Provide Quick Ratio
for JTOWER Inc.

Provide Current Ratio
for JTOWER Inc.

Provide Cash Ratio
for JTOWER Inc.

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

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

What is the current Free Cash Flow
of JTOWER Inc?

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

Financials

Balance Sheet Decomposition
JTOWER Inc

Current Assets 28.3B
Cash & Short-Term Investments 24.9B
Receivables 776.7m
Other Current Assets 2.6B
Non-Current Assets 105.3B
PP&E 103.1B
Intangibles 1.6B
Other Non-Current Assets 515.7m
Current Liabilities 36.8B
Accounts Payable 495.8m
Short-Term Debt 1.8B
Other Current Liabilities 34.5B
Non-Current Liabilities 82.6B
Long-Term Debt 62.4B
Other Non-Current Liabilities 20.3B
Efficiency

Earnings Waterfall
JTOWER Inc

Revenue
9.5B JPY
Cost of Revenue
-6.2B JPY
Gross Profit
3.4B JPY
Operating Expenses
-2.5B JPY
Operating Income
871m JPY
Other Expenses
-1.3B JPY
Net Income
-446.5m JPY

Free Cash Flow Analysis
JTOWER Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

JTOWER Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional Revenue Growth Forecast
Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
49/100
Profitability
Score

JTOWER Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

JTOWER Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Short-Term Solvency
High D/E
22/100
Solvency
Score

JTOWER Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
JTOWER Inc

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

According to Wall Street analysts, the average 1-year price target for JTOWER Inc is 6 917.64 JPY with a low forecast of 5 555 JPY and a high forecast of 10 500 JPY.

Lowest
Price Target
5 555 JPY
64% Upside
Average
Price Target
6 917.64 JPY
105% Upside
Highest
Price Target
10 500 JPY
211% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
JTOWER Inc

1M 1M
-10%
6M 6M
-36%
1Y 1Y
-37%
3Y 3Y
-59%
5Y 5Y
+30%
10Y 10Y
+30%
Annual Price Range
3 380
52w Low
3 320
52w High
7 880
Price Metrics
Average Annual Return 40.22%
Standard Deviation of Annual Returns 78.92%
Max Drawdown -74%
Shares Statistics
Market Capitalization 86.7B JPY
Shares Outstanding 25 645 674
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

JTOWER Inc Logo
JTOWER Inc

Country

Japan

Industry

Construction

Market Cap

86.7B JPY

Dividend Yield

0%

Description

JTOWER, Inc. engages in the design and construction of information communications infrastructure. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 114 full-time employees. The company went IPO on 2019-12-18. The firm is engaged in the domestic in-building infrastructure sharing (IBS) business, overseas IBS business, tower business and solution business. The domestic IBS business and overseas IBS business are engaged in the design, construction and sharing of mobile communication infrastructures for large-scale facilities such as commercial facilities, office buildings, hospitals, universities, condominiums, hotels and public facilities in Japan, Vietnam and Myanmar. The tower business is engaged in the integration and sharing of mobile communication infrastructures such as steel towers, concrete columns, poles, antennas, power supplies and fibers that installed by several mobile carriers. The solution business is engaged in the provision of cloud Wi-Fi solutions to real estate companies, as well as the database SITE LOCATOR that aggregates information of real estate companies.

Contact

TOKYO-TO
Minato-ku
2F, Eastern Aoyama Bldg., 8-5-41, Akasaka
+81364472614.0
https://www.jtower.co.jp/

IPO

2019-12-18

Employees

114

Officers

Founder, President & Representative Director
Mr. Atsushi Tanaka
MD, CFO, GM of Corporate Headquarters & Director
Mr. Ryosuke Nakamura
Senior MD, GM of Infrastructure Sharing Business Headquarters & Director
Yusuke Kiriya
Advisor
Mr. Nobuo Nezu

See Also

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

The intrinsic value of one JTOWER Inc stock under the Base Case scenario is 1 617.54 JPY.

Is JTOWER Inc stock undervalued or overvalued?

Compared to the current market price of 3 380 JPY, JTOWER Inc is Overvalued by 52%.