First Time Loading...
X

XNET Corp
TSE:4762

Watchlist Manager
XNET Corp
TSE:4762
Watchlist
Price: 1 204 JPY -0.41% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

XNET Corp. engages in the application outsourcing business. [ Read More ]

The intrinsic value of one XNET Corp stock under the Base Case scenario is 1 223.73 JPY. Compared to the current market price of 1 204 JPY, XNET Corp is Undervalued by 2%.

Key Points:
Intrinsic Value
Base Case
1 223.73 JPY
Undervaluation 2%
Intrinsic Value
Price
X
Worst Case
Base Case
Best Case

Valuation Backtest
XNET Corp

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

Run backtest to discover the historical profit from buying and selling XNET Corp 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
XNET Corp

Provide an overview of the primary business activities
of XNET Corp.

What unique competitive advantages
does XNET Corp hold over its rivals?

What risks and challenges
does XNET Corp face in the near future?

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

Show all valuation multiples
for XNET Corp.

Provide P/S
for XNET Corp.

Provide P/E
for XNET Corp.

Provide P/OCF
for XNET Corp.

Provide P/FCFE
for XNET Corp.

Provide P/B
for XNET Corp.

Provide EV/S
for XNET Corp.

Provide EV/GP
for XNET Corp.

Provide EV/EBITDA
for XNET Corp.

Provide EV/EBIT
for XNET Corp.

Provide EV/OCF
for XNET Corp.

Provide EV/FCFF
for XNET Corp.

Provide EV/IC
for XNET Corp.

Compare the intrinsic valuations
of XNET Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of XNET Corp against its competitors.

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

Compare the P/E ratios
of XNET Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing XNET Corp with its peers.

Analyze the financial leverage
of XNET Corp compared to its main competitors.

Show all profitability ratios
for XNET Corp.

Provide ROE
for XNET Corp.

Provide ROA
for XNET Corp.

Provide ROIC
for XNET Corp.

Provide ROCE
for XNET Corp.

Provide Gross Margin
for XNET Corp.

Provide Operating Margin
for XNET Corp.

Provide Net Margin
for XNET Corp.

Provide FCF Margin
for XNET Corp.

Show all solvency ratios
for XNET Corp.

Provide D/E Ratio
for XNET Corp.

Provide D/A Ratio
for XNET Corp.

Provide Interest Coverage Ratio
for XNET Corp.

Provide Altman Z-Score Ratio
for XNET Corp.

Provide Quick Ratio
for XNET Corp.

Provide Current Ratio
for XNET Corp.

Provide Cash Ratio
for XNET Corp.

What is the historical Revenue growth
over the last 5 years for XNET Corp?

What is the historical Net Income growth
over the last 5 years for XNET Corp?

What is the current Free Cash Flow
of XNET Corp?

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

Financials

Balance Sheet Decomposition
XNET Corp

Current Assets 4.7B
Cash & Short-Term Investments 2.7B
Receivables 529.6m
Other Current Assets 1.5B
Non-Current Assets 4.8B
Long-Term Investments 3.2B
PP&E 95.5m
Intangibles 1.1B
Other Non-Current Assets 393.3m
Current Liabilities 622.3m
Accounts Payable 734k
Accrued Liabilities 156.7m
Other Current Liabilities 464.9m
Non-Current Liabilities 589.9m
Other Non-Current Liabilities 589.9m
Efficiency

Earnings Waterfall
XNET Corp

Revenue
5.5B JPY
Cost of Revenue
-3.9B JPY
Gross Profit
1.6B JPY
Operating Expenses
-602.3m JPY
Operating Income
1B JPY
Other Expenses
-286.4m JPY
Net Income
758.9m JPY

Free Cash Flow Analysis
XNET Corp

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

Profitability Score
Profitability Due Diligence

XNET Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
55/100
Profitability
Score

XNET Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

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

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

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

Wall St
Price Targets

Price Targets Summary
XNET Corp

There are no price targets for XNET Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
XNET Corp

1M 1M
-1%
6M 6M
+15%
1Y 1Y
+20%
3Y 3Y
+25%
5Y 5Y
+48%
10Y 10Y
+134%
Annual Price Range
1 204
52w Low
997
52w High
1 250
Price Metrics
Average Annual Return 4.85%
Standard Deviation of Annual Returns 2.1%
Max Drawdown -21%
Shares Statistics
Market Capitalization 9.9B JPY
Shares Outstanding 8 261 600
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

XNET Corp

Country

Japan

Industry

Technology

Market Cap

9.9B JPY

Dividend Yield

2.48%

Description

XNET Corp. engages in the application outsourcing business. The company is headquartered in Shinjuku, Tokyo-To and currently employs 206 full-time employees. The company went IPO on 2003-02-19. In the XNET service, the Company builds its own information system and its own business model of providing multiple customers with monthly service fee. In order to use the XNET service, the Company also conducts the sale of equipment business.

Contact

TOKYO-TO
Shinjuku
4F, Sumitomo Fudosan Yotsuya Bldg., 13-4, Araki-cho
+81353672201.0
http://www.xnet.co.jp/

IPO

2003-02-19

Employees

206

Officers

Chairman, President & CEO
Mr. Takehiko Motani
MD & Director
Mr. Tsuyoshi Niijima
Executive VP, GM of Business Headquarters Financial Markets Division & Representative Director
Koji Yoshimoto

See Also

Discover More
What is the Intrinsic Value of one XNET Corp stock?

The intrinsic value of one XNET Corp stock under the Base Case scenario is 1 223.73 JPY.

Is XNET Corp stock undervalued or overvalued?

Compared to the current market price of 1 204 JPY, XNET Corp is Undervalued by 2%.