Intelligent Wave Inc
TSE:4847

Watchlist Manager
Intelligent Wave Inc Logo
Intelligent Wave Inc
TSE:4847
Watchlist
Price: 976 JPY -0.81% Market Closed
Market Cap: 25.7B JPY

Intrinsic Value

The intrinsic value of one Intelligent Wave Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 976 JPY, Intelligent Wave Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intelligent Wave Inc Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case
Compare Intelligent Wave Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Intelligent Wave Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Intelligent Wave Inc

Current Assets 9.2B
Cash & Short-Term Investments 5.1B
Receivables 1.7B
Other Current Assets 2.3B
Non-Current Assets 8.1B
Long-Term Investments 1.3B
PP&E 1.4B
Intangibles 4B
Other Non-Current Assets 1.4B
Current Liabilities 7.3B
Accounts Payable 786.1m
Accrued Liabilities 547.7m
Other Current Liabilities 6B
Non-Current Liabilities 809.2m
Other Non-Current Liabilities 809.2m
Efficiency

Free Cash Flow Analysis
Intelligent Wave Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Intelligent Wave Inc

Revenue
15.8B JPY
Cost of Revenue
-11.2B JPY
Gross Profit
4.6B JPY
Operating Expenses
-2.9B JPY
Operating Income
1.7B JPY
Other Expenses
-468.7m JPY
Net Income
1.3B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Intelligent Wave Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
hidden
Profitability
Score

Intelligent Wave Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Intelligent Wave Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

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

Intelligent Wave Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Intelligent Wave Inc

There are no price targets for Intelligent Wave Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Intelligent Wave Inc is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y