First Time Loading...
C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 1 571 JPY -1.01% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Cybozu, Inc. engages in the development, sale and operation of Internet and Intranet services. [ Read More ]

The intrinsic value of one Cybozu Inc stock under the Base Case scenario is 1 918.82 JPY. Compared to the current market price of 1 571 JPY, Cybozu Inc is Undervalued by 18%.

Key Points:
Intrinsic Value
Base Case
1 918.82 JPY
Undervaluation 18%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cybozu Inc

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

Run backtest to discover the historical profit from buying and selling Cybozu Inc 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
Cybozu Inc

Provide an overview of the primary business activities
of Cybozu Inc.

What unique competitive advantages
does Cybozu Inc hold over its rivals?

What risks and challenges
does Cybozu Inc face in the near future?

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

Show all valuation multiples
for Cybozu Inc.

Provide P/S
for Cybozu Inc.

Provide P/E
for Cybozu Inc.

Provide P/OCF
for Cybozu Inc.

Provide P/FCFE
for Cybozu Inc.

Provide P/B
for Cybozu Inc.

Provide EV/S
for Cybozu Inc.

Provide EV/GP
for Cybozu Inc.

Provide EV/EBITDA
for Cybozu Inc.

Provide EV/EBIT
for Cybozu Inc.

Provide EV/OCF
for Cybozu Inc.

Provide EV/FCFF
for Cybozu Inc.

Provide EV/IC
for Cybozu Inc.

Show me price targets
for Cybozu Inc made by professional analysts.

What are the Revenue projections
for Cybozu Inc?

How accurate were the past Revenue estimates
for Cybozu Inc?

What are the Net Income projections
for Cybozu Inc?

How accurate were the past Net Income estimates
for Cybozu Inc?

What are the EPS projections
for Cybozu Inc?

How accurate were the past EPS estimates
for Cybozu Inc?

What are the EBIT projections
for Cybozu Inc?

How accurate were the past EBIT estimates
for Cybozu Inc?

Compare the revenue forecasts
for Cybozu Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cybozu Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cybozu Inc against its competitors.

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

Compare the P/E ratios
of Cybozu Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cybozu Inc with its peers.

Analyze the financial leverage
of Cybozu Inc compared to its main competitors.

Show all profitability ratios
for Cybozu Inc.

Provide ROE
for Cybozu Inc.

Provide ROA
for Cybozu Inc.

Provide ROIC
for Cybozu Inc.

Provide ROCE
for Cybozu Inc.

Provide Gross Margin
for Cybozu Inc.

Provide Operating Margin
for Cybozu Inc.

Provide Net Margin
for Cybozu Inc.

Provide FCF Margin
for Cybozu Inc.

Show all solvency ratios
for Cybozu Inc.

Provide D/E Ratio
for Cybozu Inc.

Provide D/A Ratio
for Cybozu Inc.

Provide Interest Coverage Ratio
for Cybozu Inc.

Provide Altman Z-Score Ratio
for Cybozu Inc.

Provide Quick Ratio
for Cybozu Inc.

Provide Current Ratio
for Cybozu Inc.

Provide Cash Ratio
for Cybozu Inc.

What is the historical Revenue growth
over the last 5 years for Cybozu Inc?

What is the historical Net Income growth
over the last 5 years for Cybozu Inc?

What is the current Free Cash Flow
of Cybozu Inc?

Financials

Balance Sheet Decomposition
Cybozu Inc

Current Assets 11.5B
Cash & Short-Term Investments 6.5B
Receivables 4.2B
Other Current Assets 773m
Non-Current Assets 7.7B
Long-Term Investments 1.5B
PP&E 4B
Intangibles 265m
Other Non-Current Assets 1.9B
Current Liabilities 7.9B
Accrued Liabilities 1.3B
Other Current Liabilities 6.5B
Non-Current Liabilities 135m
Other Non-Current Liabilities 135m
Efficiency

Earnings Waterfall
Cybozu Inc

Revenue
25.4B JPY
Cost of Revenue
-2.4B JPY
Gross Profit
23.1B JPY
Operating Expenses
-19.7B JPY
Operating Income
3.4B JPY
Other Expenses
-906m JPY
Net Income
2.5B JPY

Free Cash Flow Analysis
Cybozu Inc

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

Cybozu Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROE
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
59/100
Profitability
Score

Cybozu Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cybozu Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
83/100
Solvency
Score

Cybozu Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cybozu Inc

Wall Street analysts forecast Cybozu Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cybozu Inc is 2 652 JPY with a low forecast of 2 626 JPY and a high forecast of 2 730 JPY.

Lowest
Price Target
2 626 JPY
67% Upside
Average
Price Target
2 652 JPY
69% Upside
Highest
Price Target
2 730 JPY
74% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Cybozu Inc

1M 1M
-13%
6M 6M
-8%
1Y 1Y
-43%
3Y 3Y
-37%
5Y 5Y
+58%
10Y 10Y
+395%
Annual Price Range
1 571
52w Low
1 534
52w High
2 769
Price Metrics
Average Annual Return 30.97%
Standard Deviation of Annual Returns 46.45%
Max Drawdown -77%
Shares Statistics
Market Capitalization 74.8B JPY
Shares Outstanding 47 618 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cybozu Inc

Country

Japan

Industry

Technology

Market Cap

74.8B JPY

Dividend Yield

1.83%

Description

Cybozu, Inc. engages in the development, sale and operation of Internet and Intranet services. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 969 full-time employees. The company went IPO on 2000-08-23. The firm's main businesses consist of the development and licensing of group software, the provision of software as a service (SaaS) cloud group software and net services, as well as high value-added system integration (SI) services. The firm operates the development and sales of software products centered on group software.

Contact

TOKYO-TO
Chuo-Ku
27F, Tokyo Nihombashi Tower, 2-7-1, Nihombashi
+81343060803.0
https://cybozu.co.jp/

IPO

2000-08-23

Employees

969

Officers

President & Representative Director
Mr. Yoshihisa Nishibata
Executive Officer and General Manager of Human Resources & Legal Control Headquarter
Ms. Yumika Nakane
Executive Officer and GM of Business Strategy Office & Marketing Division
Mr. Keita Kuriyama
Executive Officer & GM of Sales Headquarters
Mr. Kazumi Tamada
Executive Officer, GM of Management Support Division & Director
Mr. Tadamasa Hayashi
Executive Officer, GM of Development Division and Director & President of Cybozu Labs, Inc.
Mr. Teppei Sato
Show More
General Manager of Security Office
Yoichi Akeo
Executive of Public relations department
. Yoshimura
Show Less

See Also

Discover More
What is the Intrinsic Value of one Cybozu Inc stock?

The intrinsic value of one Cybozu Inc stock under the Base Case scenario is 1 918.82 JPY.

Is Cybozu Inc stock undervalued or overvalued?

Compared to the current market price of 1 571 JPY, Cybozu Inc is Undervalued by 18%.