Tokyo Individualized Educational Institute Inc
TSE:4745
Intrinsic Value
Tokyo Individualized Educational Institute, Inc. engages in the management of preparatory schools. [ Read More ]
The intrinsic value of one
Tokyo Individualized Educational Institute Inc
stock under the Base Case scenario is
517.97
JPY.
Compared to the current market price of 407 JPY,
Tokyo Individualized Educational Institute Inc
is
Undervalued by 21%.
Tokyo Individualized Educational Institute Inc's market capitalization is 22.1B JPY.
Tokyo Individualized Educational Institute Inc stock price is 407 JPY.
Tokyo Individualized Educational Institute Inc stock price (407 JPY) is 21% less than its Intrinsic Value (517.97 JPY).
Tokyo Individualized Educational Institute Inc stock price (407 JPY) is 30% less than its DCF Value (584.54 JPY). Open DCF Valuation
Tokyo Individualized Educational Institute Inc stock price (407 JPY) is 10% less than its Relative Value (451.4 JPY). Open Relative Valuation
Tokyo Individualized Educational Institute Inc.
Tokyo Individualized Educational Institute Inc's Revenue has dropped by 1% over the past 12 months.
Tokyo Individualized Educational Institute Inc's Revenue is forecast to grow at a rate of 3% per year over the next 3 years.
Tokyo Individualized Educational Institute Inc has positive Operating Income for the last twelve months.
Tokyo Individualized Educational Institute Inc's ROE (Return on Equity) for the past 12 months is positive and is equal to 14%.
Tokyo Individualized Educational Institute Inc has positive Free Cash Flow for the last twelve months.
Tokyo Individualized Educational Institute Inc has positive Net Income for the last twelve months.
Tokyo Individualized Educational Institute Inc's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 21%.
Tokyo Individualized Educational Institute Inc has positive three-year average ROE (Return on Equity): 15%. The company is efficient at transforming stockholders' equity into net income.
Tokyo Individualized Educational Institute Inc's ROE (Return on Equity) has significantly increased in the last 3 years from 3% to 14%.
Tokyo Individualized Educational Institute Inc's ROIC (Return on Invested Capital) has significantly increased in the last 3 years from 6% to 21%.
Tokyo Individualized Educational Institute Inc has positive Gross Profit for the last twelve months.
Tokyo Individualized Educational Institute Inc has positive three-year average ROIC (Return on Invested Capital): 22%. The company is efficient at using invested capital to generate operating income.
Tokyo Individualized Educational Institute Inc's Revenue has been falling by 14% per year for the last 3 years.
Tokyo Individualized Educational Institute Inc's short-term assets (6B JPY) exceed its short-term liabilties (3B JPY).
Tokyo Individualized Educational Institute Inc's long-term assets (11B JPY) exceed its long-term liabilties (3B JPY).
Tokyo Individualized Educational Institute Inc's D/E (Debt to Equity) is very low and is equal to 0.
Tokyo Individualized Educational Institute Inc's Altman Z-Score is very high and is equal to 8.39.
Valuation Backtest
Tokyo Individualized Educational Institute Inc
Run backtest to discover the historical profit from buying and selling
Tokyo Individualized Educational Institute Inc
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Tokyo Individualized Educational Institute Inc
Balance Sheet Decomposition
Tokyo Individualized Educational Institute Inc
| Current Assets | 6.4B |
| Cash & Short-Term Investments | 5.5B |
| Receivables | 236.4m |
| Other Current Assets | 579.9m |
| Non-Current Assets | 4.2B |
| PP&E | 775.6m |
| Intangibles | 1.5B |
| Other Non-Current Assets | 1.9B |
| Current Liabilities | 2.9B |
| Accounts Payable | 18m |
| Accrued Liabilities | 1.1B |
| Other Current Liabilities | 1.8B |
| Non-Current Liabilities | 46.2m |
| Other Non-Current Liabilities | 46.2m |
Earnings Waterfall
Tokyo Individualized Educational Institute Inc
|
Revenue
|
21.7B
JPY
|
|
Cost of Revenue
|
-13.8B
JPY
|
|
Gross Profit
|
7.8B
JPY
|
|
Operating Expenses
|
-6.1B
JPY
|
|
Operating Income
|
1.7B
JPY
|
|
Other Expenses
|
-631.2m
JPY
|
|
Net Income
|
1.1B
JPY
|
Free Cash Flow Analysis
Tokyo Individualized Educational Institute Inc
Profitability Score
Profitability Due Diligence
Tokyo Individualized Educational Institute Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Tokyo Individualized Educational Institute Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokyo Individualized Educational Institute Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Tokyo Individualized Educational Institute Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tokyo Individualized Educational Institute Inc
Shareholder Return
Price
Tokyo Individualized Educational Institute Inc
| Average Annual Return | -10.51% |
| Standard Deviation of Annual Returns | 17.03% |
| Max Drawdown | -61% |
| Market Capitalization | 22.1B JPY |
| Shares Outstanding | 54 295 400 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Tokyo Individualized Educational Institute Inc
Country
Industry
Market Cap
Dividend Yield
Description
Tokyo Individualized Educational Institute, Inc. engages in the management of preparatory schools. The company is headquartered in Shinjuku, Tokyo-To. The company went IPO on 2002-08-09. Private tutoring schools are mainly located in Tokyo, Kanagawa, Chiba, and Saitama prefectures in the Tokyo metropolitan area, Hyogo and Osaka prefectures in the Kansai area, Osaka prefecture and Kyoto prefecture, Aichi prefecture in the Tokai area, and Fukuoka prefecture in the Kyushu area. Benesse science class develops children's interest in science through scientific experiments. Benesse article expression class develops children's thinking, expression and communication skills through writing. The classes are mainly in Tokyo, Kanagawa and Saitama prefecture. CCDnet is an Internet classroom that provides individualized instruction.
Contact
IPO
Employees
Officers
The intrinsic value of one
Tokyo Individualized Educational Institute Inc
stock under the Base Case scenario is
517.97
JPY.
Compared to the current market price of 407 JPY,
Tokyo Individualized Educational Institute Inc
is
Undervalued by 21%.
You don't have any saved screeners yet
