First Time Loading...

Vector Inc
TSE:6058

Watchlist Manager
Vector Inc Logo
Vector Inc
TSE:6058
Watchlist
Price: 1 300 JPY -1.66% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Vector Inc. engages in the public relations (PR) business that includes PR planning and implementation, risk management, PR business agency and consulting, marketing research, branding, events plannin... [ Read More ]

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 186.14 JPY. Compared to the current market price of 1 300 JPY, Vector Inc is Undervalued by 41%.

Key Points:
Intrinsic Value
Base Case
2 186.14 JPY
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vector Inc

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

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

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

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

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

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

Show all valuation multiples
for Vector Inc.

Provide P/S
for Vector Inc.

Provide P/E
for Vector Inc.

Provide P/OCF
for Vector Inc.

Provide P/FCFE
for Vector Inc.

Provide P/B
for Vector Inc.

Provide EV/S
for Vector Inc.

Provide EV/GP
for Vector Inc.

Provide EV/EBITDA
for Vector Inc.

Provide EV/EBIT
for Vector Inc.

Provide EV/OCF
for Vector Inc.

Provide EV/FCFF
for Vector Inc.

Provide EV/IC
for Vector Inc.

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

What are the Revenue projections
for Vector Inc?

How accurate were the past Revenue estimates
for Vector Inc?

What are the Net Income projections
for Vector Inc?

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

What are the EPS projections
for Vector Inc?

How accurate were the past EPS estimates
for Vector Inc?

What are the EBIT projections
for Vector Inc?

How accurate were the past EBIT estimates
for Vector Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Vector Inc.

Provide ROE
for Vector Inc.

Provide ROA
for Vector Inc.

Provide ROIC
for Vector Inc.

Provide ROCE
for Vector Inc.

Provide Gross Margin
for Vector Inc.

Provide Operating Margin
for Vector Inc.

Provide Net Margin
for Vector Inc.

Provide FCF Margin
for Vector Inc.

Show all solvency ratios
for Vector Inc.

Provide D/E Ratio
for Vector Inc.

Provide D/A Ratio
for Vector Inc.

Provide Interest Coverage Ratio
for Vector Inc.

Provide Altman Z-Score Ratio
for Vector Inc.

Provide Quick Ratio
for Vector Inc.

Provide Current Ratio
for Vector Inc.

Provide Cash Ratio
for Vector Inc.

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

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

What is the current Free Cash Flow
of Vector Inc?

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

Financials

Balance Sheet Decomposition
Vector Inc

Current Assets 33.2B
Cash & Short-Term Investments 20.6B
Receivables 7B
Other Current Assets 5.6B
Non-Current Assets 10.4B
Long-Term Investments 1.2B
PP&E 2B
Intangibles 4.4B
Other Non-Current Assets 2.8B
Current Liabilities 13.7B
Accounts Payable 2.5B
Accrued Liabilities 553m
Short-Term Debt 2B
Other Current Liabilities 8.6B
Non-Current Liabilities 13.8B
Long-Term Debt 8.4B
Other Non-Current Liabilities 5.4B
Efficiency

Earnings Waterfall
Vector Inc

Revenue
59.2B JPY
Cost of Revenue
-21.5B JPY
Gross Profit
37.7B JPY
Operating Expenses
-30.7B JPY
Operating Income
6.9B JPY
Other Expenses
-2.3B JPY
Net Income
4.7B JPY

Free Cash Flow Analysis
Vector Inc

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

Profitability Score
Profitability Due Diligence

Vector Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 3-Year Average ROE
66/100
Profitability
Score

Vector Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vector Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Negative Net Debt
76/100
Solvency
Score

Vector Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vector Inc

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

According to Wall Street analysts, the average 1-year price target for Vector Inc is 1 764.6 JPY with a low forecast of 1 747.3 JPY and a high forecast of 1 816.5 JPY.

Lowest
Price Target
1 747.3 JPY
34% Upside
Average
Price Target
1 764.6 JPY
36% Upside
Highest
Price Target
1 816.5 JPY
40% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Vector Inc

1M 1M
+11%
6M 6M
+21%
1Y 1Y
+2%
3Y 3Y
+39%
5Y 5Y
+1%
10Y 10Y
+222%
Annual Price Range
1 300
52w Low
1 029
52w High
1 380
Price Metrics
Average Annual Return 1.68%
Standard Deviation of Annual Returns 19.31%
Max Drawdown -60%
Shares Statistics
Market Capitalization 61B JPY
Shares Outstanding 46 914 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Vector Inc Logo
Vector Inc

Country

Japan

Industry

Media

Market Cap

61B JPY

Dividend Yield

4.69%

Description

Vector Inc. engages in the public relations (PR) business that includes PR planning and implementation, risk management, PR business agency and consulting, marketing research, branding, events planning and implementation, investor relations (IR) communication, social networking site (SNS) communication, casting, and marketing. The company is headquartered in Minato-Ku, Tokyo-To. The company went IPO on 2012-03-27. The firm operates in six business segments. Public Relations segment conducts consulting business that provides PR support for clients' products and services through strategic PR. The Press Release Distribution segment distributes information about customers' products and services as news releases based on publicity requests from clients, and develops a platform business that connects companies and consumers with news. The Video Release Distribution segment conducts video distribution business that appeals to the target through the Internet. The Direct Marketing segment conducts direct to customer (D2C) business that develops and sells health and beauty related products and services through the Internet. The Media segment conducts media operation business. The Human Resources (HR) segment conducts human resources-related business.

Contact

TOKYO-TO
Minato-ku
18F, Akasaka Garden City, 4-15-1, Akasaka
+81355726080.0
https://vectorinc.co.jp/

IPO

2012-03-27

Employees

1 288

Officers

President, Founder & Chairman
Mr. Hajime Nishie
CFO & Director
Mr. Yosuke Goto
Executive VP, Group COO & Director
Mr. Hajime Hasegawa
Executive VP & Director
Ms. Saori Yoshiyanagi

See Also

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

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 186.14 JPY.

Is Vector Inc stock undervalued or overvalued?

Compared to the current market price of 1 300 JPY, Vector Inc is Undervalued by 41%.