First Time Loading...

Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 906 JPY -0.44%
Updated: Mar 28, 2024

Intrinsic Value

insource Co., Ltd. engages in the educational services business. [ Read More ]

The intrinsic value of one Insource Co Ltd stock under the Base Case scenario is 988.28 JPY. Compared to the current market price of 906 JPY, Insource Co Ltd is Undervalued by 8%.

Key Points:
Intrinsic Value
Base Case
988.28 JPY
Undervaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Insource Co Ltd

Backtest Insource Co Ltd Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Insource 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

Financials

Balance Sheet Decomposition
Insource Co Ltd

Current Assets 3.8B
Cash & Short-Term Investments 2.3B
Receivables 1.3B
Other Current Assets 221.6m
Non-Current Assets 5.7B
PP&E 3.4B
Intangibles 937m
Other Non-Current Assets 1.4B
Current Liabilities 2.3B
Accounts Payable 167.5m
Accrued Liabilities 190.5m
Other Current Liabilities 1.9B
Non-Current Liabilities 40.9m
Other Non-Current Liabilities 40.9m
Efficiency

Earnings Waterfall
Insource Co Ltd

Revenue
11.1B JPY
Cost of Revenue
-2.6B JPY
Gross Profit
8.5B JPY
Operating Expenses
-4.4B JPY
Operating Income
4.1B JPY
Other Expenses
-1.3B JPY
Net Income
2.8B JPY

Free Cash Flow Analysis
Insource Co Ltd

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

Insource Co Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional ROIC
83/100
Profitability
Score

Insource Co Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Insource Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
87/100
Solvency
Score

Insource Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Insource Co Ltd

Wall Street analysts forecast Insource Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Insource Co Ltd is 1 853 JPY with a low forecast of 1 515 JPY and a high forecast of 2 257.5 JPY.

Lowest
Price Target
1 515 JPY
67% Upside
Average
Price Target
1 853 JPY
105% Upside
Highest
Price Target
2 257.5 JPY
149% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Insource Co Ltd

1M 1M
+2%
6M 6M
-12%
1Y 1Y
-31%
3Y 3Y
-17%
5Y 5Y
+92%
10Y 10Y
+1 277%
Annual Price Range
906
52w Low
735
52w High
1 370
Price Metrics
Average Annual Return 37.57%
Standard Deviation of Annual Returns 40.89%
Max Drawdown -59%
Shares Statistics
Market Capitalization 76.3B JPY
Shares Outstanding 84 212 399
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Insource Co Ltd Logo
Insource Co Ltd

Country

Japan

Industry

Professional Services

Market Cap

76.3B JPY

Dividend Yield

3.31%

Description

insource Co., Ltd. engages in the educational services business. The company is headquartered in Arakawa-Ku, Tokyo-To and currently employs 382 full-time employees. The company went IPO on 2016-07-21. is a Japan-based company mainly engaged in providing rank-based training, skills-based training and related social people education services. Its educational services business segment includes lecturer dispatched training business, public lectures business, and other business. Lecturer dispatched training business provides training services by dispatching lecturers. Public lectures business provides online training service to customers. Other business engages in providing personnel support system Leaf, operation career transition support business Bizstage and providing human resources education-related services.

Contact

TOKYO-TO
Arakawa-ku
Insource Doukanyama Bldg., 4-19-12, Nishinippori
+81120800225.0
https://www.insource.co.jp/

IPO

2016-07-21

Employees

382

Officers

President, CEO & Representative Director
Takayuki Funahashi
CFO, Executive Officer, Chief of Group Corporate Management, Chief of Group Acct. Dep. & Director
Shigeo Fujimoto
Executive Officer & Vice Manager of Sales Management Office
Tomoyuki Kaeriyama
Ex Officer & Director Group HR & General Affairs, Group Educational Affairs, Insource Business
Ken Imanishi
GM of Group Contents, Ex Officer of Insource Consulting, Inc. & Director of Insource Creative Sol.
Mr. Yoshio Ohata
Exe. Off., Manager of Group Sales Mgmt Off., GM of Sales Dept, Chief of Online Bus. Dept & Director
Mr. Daisuke Kanai
Show More
Managing Executive Officer & Director
Ms. Kumiko Kawabata
Executive Officer & Director of Public Course Department
Hideaki Fujita
Executive Officer, Manager of IT Service Dept. & Chief of IT Support Office
Shun Tanaka
Exe. Officer, Chief of CEO Office & Chief of Business Promotion Office
Mr. Hideki Hara
Show Less

See Also

Discover More
What is the Intrinsic Value of one Insource Co Ltd stock?

The intrinsic value of one Insource Co Ltd stock under the Base Case scenario is 988.28 JPY.

Is Insource Co Ltd stock undervalued or overvalued?

Compared to the current market price of 906 JPY, Insource Co Ltd is Undervalued by 8%.