XNET Corp
TSE:4762
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%.
Valuation Backtest
XNET Corp
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
XNET Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
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.
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
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.