First Time Loading...

Duskin Co Ltd
TSE:4665

Watchlist Manager
Duskin Co Ltd Logo
Duskin Co Ltd
TSE:4665
Watchlist
Price: 3 218 JPY -0.92% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Duskin Co., Ltd. engages in the franchise business that ranges from environmental hygiene to food services. [ Read More ]

The intrinsic value of one Duskin Co Ltd stock under the Base Case scenario is 3 906.87 JPY. Compared to the current market price of 3 218 JPY, Duskin Co Ltd is Undervalued by 18%.

Key Points:
Intrinsic Value
Base Case
3 906.87 JPY
Undervaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Duskin 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 Duskin 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
Duskin Co Ltd

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

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

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

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

Show all valuation multiples
for Duskin Co Ltd.

Provide P/S
for Duskin Co Ltd.

Provide P/E
for Duskin Co Ltd.

Provide P/OCF
for Duskin Co Ltd.

Provide P/FCFE
for Duskin Co Ltd.

Provide P/B
for Duskin Co Ltd.

Provide EV/S
for Duskin Co Ltd.

Provide EV/GP
for Duskin Co Ltd.

Provide EV/EBITDA
for Duskin Co Ltd.

Provide EV/EBIT
for Duskin Co Ltd.

Provide EV/OCF
for Duskin Co Ltd.

Provide EV/FCFF
for Duskin Co Ltd.

Provide EV/IC
for Duskin Co Ltd.

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

What are the Revenue projections
for Duskin Co Ltd?

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

What are the Net Income projections
for Duskin Co Ltd?

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

What are the EPS projections
for Duskin Co Ltd?

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

What are the EBIT projections
for Duskin Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Duskin Co Ltd.

Provide ROE
for Duskin Co Ltd.

Provide ROA
for Duskin Co Ltd.

Provide ROIC
for Duskin Co Ltd.

Provide ROCE
for Duskin Co Ltd.

Provide Gross Margin
for Duskin Co Ltd.

Provide Operating Margin
for Duskin Co Ltd.

Provide Net Margin
for Duskin Co Ltd.

Provide FCF Margin
for Duskin Co Ltd.

Show all solvency ratios
for Duskin Co Ltd.

Provide D/E Ratio
for Duskin Co Ltd.

Provide D/A Ratio
for Duskin Co Ltd.

Provide Interest Coverage Ratio
for Duskin Co Ltd.

Provide Altman Z-Score Ratio
for Duskin Co Ltd.

Provide Quick Ratio
for Duskin Co Ltd.

Provide Current Ratio
for Duskin Co Ltd.

Provide Cash Ratio
for Duskin Co Ltd.

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

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

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

Financials

Balance Sheet Decomposition
Duskin Co Ltd

Current Assets 62.6B
Cash & Short-Term Investments 24.9B
Receivables 22.9B
Other Current Assets 14.8B
Non-Current Assets 134.1B
Long-Term Investments 68.1B
PP&E 49.6B
Intangibles 6.8B
Other Non-Current Assets 9.6B
Current Liabilities 33.3B
Accounts Payable 8.8B
Accrued Liabilities 1.9B
Other Current Liabilities 22.6B
Non-Current Liabilities 10.9B
Long-Term Debt 892m
Other Non-Current Liabilities 10B
Efficiency

Earnings Waterfall
Duskin Co Ltd

Revenue
177.1B JPY
Cost of Revenue
-101.4B JPY
Gross Profit
75.7B JPY
Operating Expenses
-71.2B JPY
Operating Income
4.6B JPY
Other Expenses
-255m JPY
Net Income
4.3B JPY

Free Cash Flow Analysis
Duskin Co Ltd

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

Duskin Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
49/100
Profitability
Score

Duskin Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Duskin Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
High Altman Z-Score
79/100
Solvency
Score

Duskin Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Duskin Co Ltd

Wall Street analysts forecast Duskin Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Duskin Co Ltd is 2 754 JPY with a low forecast of 2 727 JPY and a high forecast of 2 835 JPY.

Lowest
Price Target
2 727 JPY
15% Downside
Average
Price Target
2 754 JPY
14% Downside
Highest
Price Target
2 835 JPY
12% Downside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Duskin Co Ltd

1M 1M
-3%
6M 6M
-1%
1Y 1Y
-1%
3Y 3Y
+27%
5Y 5Y
+32%
10Y 10Y
+102%
Annual Price Range
3 218
52w Low
3 080
52w High
3 473
Price Metrics
Average Annual Return 4.96%
Standard Deviation of Annual Returns 8.05%
Max Drawdown -27%
Shares Statistics
Market Capitalization 154.8B JPY
Shares Outstanding 48 150 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Duskin Co Ltd Logo
Duskin Co Ltd

Country

Japan

Industry

Commercial Services & Supplies

Market Cap

154.8B JPY

Dividend Yield

2.4%

Description

Duskin Co., Ltd. engages in the franchise business that ranges from environmental hygiene to food services. The company is headquartered in Suita-Shi, Osaka-Fu and currently employs 3,819 full-time employees. The company went IPO on 2006-12-12. The firm operates in two segments. The Clean Care Group segment is engaged in the leasing of cleaning materials and machines, cabinet towels, industrial waste cloth, water purifiers and air purification systems; the sale of daily products, cosmetics and toiletries; the provision of services including house cleaning, pest control and facility management; the leasing and sale of travel gears, baby products, leisure products, health and nursing equipment; the leasing of uniforms, as well as the sale of office coffee, among others. The Food Group segment is engaged in the sale of doughnuts, tea, cafe food and drinks, among others. The firm is also engaged in the leasing of commercial equipment and automobiles, the management of hospitals, as well as the provision of insurance agency services, among others.

Contact

OSAKA-FU
Suita-shi
2F, Duskin Honsha Bldg., 1-33, Toyotsu-cho
+81120100100.0
https://www.duskin.co.jp/

IPO

2006-12-12

Employees

3 819

Officers

Executive Chairman of the Board
Mr. Teruji Yamamura
President, CEO & Representative Director
Mr. Hiroyuki Okubo
CFO & Director
Mr. Naoto Miyata
COO & Director
Mr. Kazushi Sumimoto
COO, GM of Mister Donut Business Group & Director
Mr. Tetsuya Wada
Operating Officer In charge of General Affairs Dept. & GM of Accounting Department
Koji Tsukamoto
Show More
Operating Officer of Human Resources, Shared Services Center, QA & Risk Mgmt.
Kenji Iida
Operating Officer of Corporate Business Group & Director
Mr. Shinichiro Ueno
Operating Officer & GM of Production Headquarters
Keishi Morita
Operating Officer of Info. Sys.,New Bus. Dev., Cont. Process Improvement & GM of Corp. Planning
Keiichi Emura
Show Less

See Also

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

The intrinsic value of one Duskin Co Ltd stock under the Base Case scenario is 3 906.87 JPY.

Is Duskin Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 218 JPY, Duskin Co Ltd is Undervalued by 18%.