First Time Loading...

Welbe Inc
TSE:6556

Watchlist Manager
Welbe Inc Logo
Welbe Inc
TSE:6556
Watchlist
Price: 1 085 JPY Market Closed
Updated: May 16, 2024

Intrinsic Value

Welbe, Inc. engages in the provision of disability welfare services. [ Read More ]

The intrinsic value of one Welbe Inc stock under the Base Case scenario is 1 165.04 JPY. Compared to the current market price of 1 085 JPY, Welbe Inc is Undervalued by 7%.

Key Points:
Intrinsic Value
Base Case
1 165.04 JPY
Undervaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Welbe Inc

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

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

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

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

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

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

Show all valuation multiples
for Welbe Inc.

Provide P/S
for Welbe Inc.

Provide P/E
for Welbe Inc.

Provide P/OCF
for Welbe Inc.

Provide P/FCFE
for Welbe Inc.

Provide P/B
for Welbe Inc.

Provide EV/S
for Welbe Inc.

Provide EV/GP
for Welbe Inc.

Provide EV/EBITDA
for Welbe Inc.

Provide EV/EBIT
for Welbe Inc.

Provide EV/OCF
for Welbe Inc.

Provide EV/FCFF
for Welbe Inc.

Provide EV/IC
for Welbe Inc.

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

What are the Revenue projections
for Welbe Inc?

How accurate were the past Revenue estimates
for Welbe Inc?

What are the Net Income projections
for Welbe Inc?

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

What are the EPS projections
for Welbe Inc?

How accurate were the past EPS estimates
for Welbe Inc?

What are the EBIT projections
for Welbe Inc?

How accurate were the past EBIT estimates
for Welbe Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Welbe Inc.

Provide ROE
for Welbe Inc.

Provide ROA
for Welbe Inc.

Provide ROIC
for Welbe Inc.

Provide ROCE
for Welbe Inc.

Provide Gross Margin
for Welbe Inc.

Provide Operating Margin
for Welbe Inc.

Provide Net Margin
for Welbe Inc.

Provide FCF Margin
for Welbe Inc.

Show all solvency ratios
for Welbe Inc.

Provide D/E Ratio
for Welbe Inc.

Provide D/A Ratio
for Welbe Inc.

Provide Interest Coverage Ratio
for Welbe Inc.

Provide Altman Z-Score Ratio
for Welbe Inc.

Provide Quick Ratio
for Welbe Inc.

Provide Current Ratio
for Welbe Inc.

Provide Cash Ratio
for Welbe Inc.

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

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

What is the current Free Cash Flow
of Welbe Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Welbe Inc

Current Assets 6.1B
Cash & Short-Term Investments 3.4B
Receivables 2.6B
Other Current Assets 183m
Non-Current Assets 2.4B
PP&E 1.4B
Intangibles 362m
Other Non-Current Assets 626m
Current Liabilities 1.4B
Accrued Liabilities 105m
Other Current Liabilities 1.3B
Non-Current Liabilities 3B
Long-Term Debt 3B
Other Non-Current Liabilities 6m
Efficiency

Earnings Waterfall
Welbe Inc

Revenue
11.7B JPY
Cost of Revenue
-8.5B JPY
Gross Profit
3.2B JPY
Operating Expenses
-1.5B JPY
Operating Income
1.7B JPY
Other Expenses
-1.1B JPY
Net Income
578.9m JPY

Free Cash Flow Analysis
Welbe Inc

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

Profitability Score
Profitability Due Diligence

Welbe Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive 3-Year Average ROE
Positive Operating Income
56/100
Profitability
Score

Welbe Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Welbe Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
84/100
Solvency
Score

Welbe Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Welbe Inc

Wall Street analysts forecast Welbe Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Welbe Inc is 754.8 JPY with a low forecast of 747.4 JPY and a high forecast of 777 JPY.

Lowest
Price Target
747.4 JPY
31% Downside
Average
Price Target
754.8 JPY
30% Downside
Highest
Price Target
777 JPY
28% Downside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Welbe Inc

1M 1M
0%
6M 6M
+57%
1Y 1Y
+86%
3Y 3Y
-20%
5Y 5Y
-33%
10Y 10Y
+13%
Annual Price Range
1 085
52w Low
405
52w High
1 126
Price Metrics
Average Annual Return -16.82%
Standard Deviation of Annual Returns 21.65%
Max Drawdown -79%
Shares Statistics
Market Capitalization 29.9B JPY
Shares Outstanding 27 560 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Welbe Inc Logo
Welbe Inc

Country

Japan

Industry

Professional Services

Market Cap

29.9B JPY

Dividend Yield

0.38%

Description

Welbe, Inc. engages in the provision of disability welfare services. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 934 full-time employees. The company went IPO on 2017-10-05. The employment transition support business provides employment training, including preparation and correction of application forms, mock interview and practical training in workplace. The business also provides specific consultation support and independence training for people with disabilities. The rehabilitation business provides instruction for growth and development for pre-school children with developmental disorders and lesson support for primary school students, junior high school students, and high school students after school classes and during long vacation.

Contact

TOKYO-TO
Chuo-Ku
7F, Ginza Namiki Doori Bldg., 2-3-6, Ginza
+81362689542.0
https://www.welbe.co.jp/

IPO

2017-10-05

Employees

934

Officers

President & Representative Director
Mr. Makoto Ota
GM of Welfare Service Business Department & Director
Mr. Hideyuki Nakazato
Senior EVP, Head of Management Division & Executive Director
Mr. Takao Senga
Director & GM of Business Planning Department
Mr. Koichi Ito
Director & GM of Employment Transition Support Department
Mr. Takuo Touma

See Also

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

The intrinsic value of one Welbe Inc stock under the Base Case scenario is 1 165.04 JPY.

Is Welbe Inc stock undervalued or overvalued?

Compared to the current market price of 1 085 JPY, Welbe Inc is Undervalued by 7%.