Insource Co Ltd
TSE:6200
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%.
Valuation Backtest
Insource Co Ltd
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
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.
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.
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
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.
Shareholder Return
Price
Insource Co Ltd
Average Annual Return | 37.57% |
Standard Deviation of Annual Returns | 40.89% |
Max Drawdown | -59% |
Market Capitalization | 76.3B JPY |
Shares Outstanding | 84 212 399 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.