First Time Loading...

F&M Co Ltd
TSE:4771

Watchlist Manager
F&M Co Ltd Logo
F&M Co Ltd
TSE:4771
Watchlist
Price: 2 201 JPY -0.36% Market Closed
Updated: May 5, 2024

Intrinsic Value

F&M Co., Ltd. engages in outsourcing business. [ Read More ]

The intrinsic value of one F&M Co Ltd stock under the Base Case scenario is 2 517.37 JPY. Compared to the current market price of 2 201 JPY, F&M Co Ltd is Undervalued by 13%.

Key Points:
Intrinsic Value
Base Case
2 517.37 JPY
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
F&M 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 F&M 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
F&M Co Ltd

Provide an overview of the primary business activities
of F&M Co Ltd.

What unique competitive advantages
does F&M Co Ltd hold over its rivals?

What risks and challenges
does F&M Co Ltd face in the near future?

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

Show all valuation multiples
for F&M Co Ltd.

Provide P/S
for F&M Co Ltd.

Provide P/E
for F&M Co Ltd.

Provide P/OCF
for F&M Co Ltd.

Provide P/FCFE
for F&M Co Ltd.

Provide P/B
for F&M Co Ltd.

Provide EV/S
for F&M Co Ltd.

Provide EV/GP
for F&M Co Ltd.

Provide EV/EBITDA
for F&M Co Ltd.

Provide EV/EBIT
for F&M Co Ltd.

Provide EV/OCF
for F&M Co Ltd.

Provide EV/FCFF
for F&M Co Ltd.

Provide EV/IC
for F&M Co Ltd.

Show me price targets
for F&M Co Ltd made by professional analysts.

What are the Revenue projections
for F&M Co Ltd?

How accurate were the past Revenue estimates
for F&M Co Ltd?

What are the Net Income projections
for F&M Co Ltd?

How accurate were the past Net Income estimates
for F&M Co Ltd?

What are the EPS projections
for F&M Co Ltd?

How accurate were the past EPS estimates
for F&M Co Ltd?

What are the EBIT projections
for F&M Co Ltd?

How accurate were the past EBIT estimates
for F&M Co Ltd?

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

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

Compare historical revenue growth rates
of F&M Co Ltd against its competitors.

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

Compare the P/E ratios
of F&M Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing F&M Co Ltd with its peers.

Analyze the financial leverage
of F&M Co Ltd compared to its main competitors.

Show all profitability ratios
for F&M Co Ltd.

Provide ROE
for F&M Co Ltd.

Provide ROA
for F&M Co Ltd.

Provide ROIC
for F&M Co Ltd.

Provide ROCE
for F&M Co Ltd.

Provide Gross Margin
for F&M Co Ltd.

Provide Operating Margin
for F&M Co Ltd.

Provide Net Margin
for F&M Co Ltd.

Provide FCF Margin
for F&M Co Ltd.

Show all solvency ratios
for F&M Co Ltd.

Provide D/E Ratio
for F&M Co Ltd.

Provide D/A Ratio
for F&M Co Ltd.

Provide Interest Coverage Ratio
for F&M Co Ltd.

Provide Altman Z-Score Ratio
for F&M Co Ltd.

Provide Quick Ratio
for F&M Co Ltd.

Provide Current Ratio
for F&M Co Ltd.

Provide Cash Ratio
for F&M Co Ltd.

What is the historical Revenue growth
over the last 5 years for F&M Co Ltd?

What is the historical Net Income growth
over the last 5 years for F&M Co Ltd?

What is the current Free Cash Flow
of F&M Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for F&M Co Ltd.

Financials

Balance Sheet Decomposition
F&M Co Ltd

Current Assets 6.6B
Cash & Short-Term Investments 5.2B
Receivables 1.3B
Other Current Assets 192m
Non-Current Assets 8.3B
Long-Term Investments 635.8m
PP&E 2.8B
Intangibles 3.9B
Other Non-Current Assets 908.8m
Current Liabilities 3.6B
Accounts Payable 9.8m
Accrued Liabilities 638.4m
Other Current Liabilities 2.9B
Non-Current Liabilities 142m
Other Non-Current Liabilities 142m
Efficiency

Earnings Waterfall
F&M Co Ltd

Revenue
14.1B JPY
Cost of Revenue
-4.7B JPY
Gross Profit
9.4B JPY
Operating Expenses
-7.1B JPY
Operating Income
2.3B JPY
Other Expenses
-571.6m JPY
Net Income
1.8B JPY

Free Cash Flow Analysis
F&M Co Ltd

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

Profitability Score
Profitability Due Diligence

F&M Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROIC
Positive Free Cash Flow
63/100
Profitability
Score

F&M Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

F&M Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
75/100
Solvency
Score

F&M Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
F&M Co Ltd

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

According to Wall Street analysts, the average 1-year price target for F&M Co Ltd is 1 200 JPY .

Lowest
Price Target
Not Available
Average
Price Target
1 200 JPY
45% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
F&M Co Ltd

1M 1M
+12%
6M 6M
+8%
1Y 1Y
+5%
3Y 3Y
+44%
5Y 5Y
+91%
10Y 10Y
+859%
Annual Price Range
2 201
52w Low
1 786
52w High
2 974
Price Metrics
Average Annual Return 22.01%
Standard Deviation of Annual Returns 17%
Max Drawdown -40%
Shares Statistics
Market Capitalization 32.1B JPY
Shares Outstanding 14 592 611
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

F&M Co Ltd Logo
F&M Co Ltd

Country

Japan

Industry

Commercial Services & Supplies

Market Cap

32.1B JPY

Dividend Yield

1.73%

Description

F&M Co., Ltd. engages in outsourcing business. The company is headquartered in Suita-Shi, Osaka-Fu and currently employs 553 full-time employees. The company went IPO on 2000-07-21. The firm has four business segments. The Outsourcing segment provides bookkeeping services to life insurance sales staffs and other individual employers and small companies. The F&M Club segment provides general affair and financial information services for company clients. The Tax House segment is engaged in the operation of voluntary chain for tax practitioners and accountants and general bookkeeping services. The Real Estate Leasing segment is engaged in the provision of real estate leasing services. The firm also engages in the system development business, the management of qualified school athena and franchisors.

Contact

OSAKA-FU
Suita-shi
F&M Bldg., 1-23-38, Esaka-cho
+81663397177.0
https://www.fmltd.co.jp

IPO

2000-07-21

Employees

553

Officers

Founder, Chairman, President & CEO
Mr. Ichiro Morinaka
General Manager of Administration Headquarters
Daisuke Moriyama
MD & Director
Mikie Okumura
General Manager
Kento Morinaka

See Also

Discover More
What is the Intrinsic Value of one F&M Co Ltd stock?

The intrinsic value of one F&M Co Ltd stock under the Base Case scenario is 2 517.37 JPY.

Is F&M Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 201 JPY, F&M Co Ltd is Undervalued by 13%.