First Time Loading...
I

Integral Corp
TSE:5842

Watchlist Manager
Integral Corp
TSE:5842
Watchlist
Price: 3 665 JPY 6.54% Market Closed
Updated: May 13, 2024

Intrinsic Value

Integral Corp is a JP-based company operating in Capital Markets industry. [ Read More ]

The intrinsic value of one Integral Corp stock under the Base Case scenario is 2 124.62 JPY. Compared to the current market price of 3 665 JPY, Integral Corp is Overvalued by 42%.

Key Points:
Intrinsic Value
Base Case
2 124.62 JPY
Overvaluation 42%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
Integral Corp

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

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

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

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

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

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

Show all valuation multiples
for Integral Corp.

Provide P/S
for Integral Corp.

Provide P/E
for Integral Corp.

Provide P/OCF
for Integral Corp.

Provide P/FCFE
for Integral Corp.

Provide P/B
for Integral Corp.

Provide EV/S
for Integral Corp.

Provide EV/GP
for Integral Corp.

Provide EV/EBITDA
for Integral Corp.

Provide EV/EBIT
for Integral Corp.

Provide EV/OCF
for Integral Corp.

Provide EV/FCFF
for Integral Corp.

Provide EV/IC
for Integral Corp.

Show me price targets
for Integral Corp made by professional analysts.

What are the Revenue projections
for Integral Corp?

How accurate were the past Revenue estimates
for Integral Corp?

What are the Net Income projections
for Integral Corp?

How accurate were the past Net Income estimates
for Integral Corp?

What are the EPS projections
for Integral Corp?

How accurate were the past EPS estimates
for Integral Corp?

What are the EBIT projections
for Integral Corp?

How accurate were the past EBIT estimates
for Integral Corp?

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

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

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

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

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

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

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

Show all profitability ratios
for Integral Corp.

Provide ROE
for Integral Corp.

Provide ROA
for Integral Corp.

Provide ROIC
for Integral Corp.

Provide ROCE
for Integral Corp.

Provide Gross Margin
for Integral Corp.

Provide Operating Margin
for Integral Corp.

Provide Net Margin
for Integral Corp.

Provide FCF Margin
for Integral Corp.

Show all solvency ratios
for Integral Corp.

Provide D/E Ratio
for Integral Corp.

Provide D/A Ratio
for Integral Corp.

Provide Interest Coverage Ratio
for Integral Corp.

Provide Altman Z-Score Ratio
for Integral Corp.

Provide Quick Ratio
for Integral Corp.

Provide Current Ratio
for Integral Corp.

Provide Cash Ratio
for Integral Corp.

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

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

What is the current Free Cash Flow
of Integral Corp?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Integral Corp

Current Assets 19.2B
Cash & Short-Term Investments 18.9B
Receivables 241.4m
Other Current Assets 49.8m
Non-Current Assets 37.1B
Long-Term Investments 36.6B
PP&E 463.8m
Intangibles 3.8m
Other Non-Current Assets 176k
Current Liabilities 7.5B
Accounts Payable 781.9m
Accrued Liabilities 36.8m
Other Current Liabilities 6.7B
Non-Current Liabilities 8.9B
Long-Term Debt 794.8m
Other Non-Current Liabilities 8.1B
Efficiency

Earnings Waterfall
Integral Corp

Revenue
14.1B JPY
Cost of Revenue
-1k JPY
Gross Profit
14.1B JPY
Operating Expenses
-3.1B JPY
Operating Income
11B JPY
Other Expenses
-3.4B JPY
Net Income
7.6B JPY

Free Cash Flow Analysis
Integral Corp

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

Profitability Score
Profitability Due Diligence

Integral Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Operating Income
Positive Net Income
Positive Free Cash Flow
Positive Gross Profit
61/100
Profitability
Score

Integral Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Integral Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

93/100
Solvency
Score

Integral Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Integral Corp

There are no price targets for Integral 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
Integral Corp

1M 1M
+10%
6M 6M
+102%
1Y 1Y
+48%
3Y 3Y
+48%
5Y 5Y
+48%
10Y 10Y
+48%
Annual Price Range
3 665
52w Low
1 640
52w High
3 870
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -34%
Shares Statistics
Market Capitalization 121.5B JPY
Shares Outstanding 33 146 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Integral Corp

Country

Japan

Industry

Financial Services

Market Cap

121.5B JPY

Dividend Yield

0%

Description

Integral Corp is a JP-based company operating in Capital Markets industry. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 63 full-time employees. The company went IPO on 2023-09-20. Integral Corp is a Japan-based company mainly engaged in the equity investment and the management business, as well as other investment-related businesses. The firm is engaged in the establishment and management of private equity funds including investment limited partnerships and limited partnerships primarily for the purpose of investing in unlisted joint stock companies. As the general partner of the private equity fund, the Company manages and operates the fund, receives management fees, and provides management support to the investee companies. The firm is also engaged in the provision of management and financial consulting related to equity investments.

Contact

TOKYO-TO
Chiyoda-ku
10F, Grand Tokyo South Tower, 1-9-2, Marunouchi
+81362126100
https://www.integralkk.com/

IPO

2023-09-20

Employees

63

Officers

Representative Director & Partner
Mr. Reijiro Yamamoto
CFO & Controller
Mr. Yasuaki Sumikawa CPA
Partner & Director
Mr. Kensaku Mizutani
Director & Partner
Dr. Nobuo Sayama Ph.D.
Partner
Ms. Satoko Niiya

See Also

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

The intrinsic value of one Integral Corp stock under the Base Case scenario is 2 124.62 JPY.

Is Integral Corp stock undervalued or overvalued?

Compared to the current market price of 3 665 JPY, Integral Corp is Overvalued by 42%.