And Factory Inc
TSE:7035

Watchlist Manager
And Factory Inc Logo
And Factory Inc
TSE:7035
Watchlist
Price: 204 JPY -0.97% Market Closed
Market Cap: 2.3B JPY

Intrinsic Value

The intrinsic value of one And Factory Inc stock under the Base Case scenario is 190.55 JPY. Compared to the current market price of 204 JPY, And Factory Inc is Overvalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
190.55 JPY
Overvaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
And Factory Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about And Factory Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is And Factory Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for And Factory Inc.

Explain Valuation
Compare And Factory Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about And Factory Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
And Factory Inc

Current Assets 1.8B
Cash & Short-Term Investments 860.7m
Receivables 715.8m
Other Current Assets 264m
Non-Current Assets 180m
Long-Term Investments 45.8m
PP&E 661k
Intangibles 58m
Other Non-Current Assets 75.5m
Current Liabilities 890m
Accounts Payable 175.4m
Accrued Liabilities 1.3m
Short-Term Debt 90m
Other Current Liabilities 623.3m
Non-Current Liabilities 239m
Long-Term Debt 235.9m
Other Non-Current Liabilities 3.1m
Efficiency

Free Cash Flow Analysis
And Factory Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
And Factory Inc

Revenue
3.2B JPY
Cost of Revenue
-1.8B JPY
Gross Profit
1.4B JPY
Operating Expenses
-1.7B JPY
Operating Income
-270.1m JPY
Other Expenses
-56m JPY
Net Income
-326.1m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

And Factory Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROE is Increasing
Net Margin is Increasing
26/100
Profitability
Score

And Factory Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

And Factory Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
50/100
Solvency
Score

And Factory Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
And Factory Inc

There are no price targets for And Factory Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

And Factory Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for And Factory Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one And Factory Inc stock?

The intrinsic value of one And Factory Inc stock under the Base Case scenario is 190.55 JPY.

Is And Factory Inc stock undervalued or overvalued?

Compared to the current market price of 204 JPY, And Factory Inc is Overvalued by 7%.

Back to Top