First Time Loading...

TDSE Inc
TSE:7046

Watchlist Manager
TDSE Inc Logo
TDSE Inc
TSE:7046
Watchlist
Price: 1 696 JPY -4.29% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

TDSE Inc's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

TDSE, Inc. engages in big data and artificial intelligence (AI) solution businesses. [ Read More ]

The intrinsic value of one TDSE Inc stock under the Base Case scenario is 1 476 JPY. Compared to the current market price of 1 696 JPY, TDSE Inc is Overvalued by 13%.

Key Points:
Intrinsic Value
Base Case
1 476 JPY
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
TDSE Inc

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

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

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

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

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

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

Show all valuation multiples
for TDSE Inc.

Provide P/S
for TDSE Inc.

Provide P/E
for TDSE Inc.

Provide P/OCF
for TDSE Inc.

Provide P/FCFE
for TDSE Inc.

Provide P/B
for TDSE Inc.

Provide EV/S
for TDSE Inc.

Provide EV/GP
for TDSE Inc.

Provide EV/EBITDA
for TDSE Inc.

Provide EV/EBIT
for TDSE Inc.

Provide EV/OCF
for TDSE Inc.

Provide EV/FCFF
for TDSE Inc.

Provide EV/IC
for TDSE Inc.

What are the Revenue projections
for TDSE Inc?

How accurate were the past Revenue estimates
for TDSE Inc?

What are the Net Income projections
for TDSE Inc?

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

What are the EPS projections
for TDSE Inc?

How accurate were the past EPS estimates
for TDSE Inc?

What are the EBIT projections
for TDSE Inc?

How accurate were the past EBIT estimates
for TDSE Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for TDSE Inc.

Provide ROE
for TDSE Inc.

Provide ROA
for TDSE Inc.

Provide ROIC
for TDSE Inc.

Provide ROCE
for TDSE Inc.

Provide Gross Margin
for TDSE Inc.

Provide Operating Margin
for TDSE Inc.

Provide Net Margin
for TDSE Inc.

Provide FCF Margin
for TDSE Inc.

Show all solvency ratios
for TDSE Inc.

Provide D/E Ratio
for TDSE Inc.

Provide D/A Ratio
for TDSE Inc.

Provide Interest Coverage Ratio
for TDSE Inc.

Provide Altman Z-Score Ratio
for TDSE Inc.

Provide Quick Ratio
for TDSE Inc.

Provide Current Ratio
for TDSE Inc.

Provide Cash Ratio
for TDSE Inc.

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

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

What is the current Free Cash Flow
of TDSE Inc?

Financials

Balance Sheet Decomposition
TDSE Inc

Current Assets 2B
Cash & Short-Term Investments 1.7B
Receivables 269.1m
Other Current Assets 106.2m
Non-Current Assets 225.5m
PP&E 9.3m
Intangibles 66.7m
Other Non-Current Assets 149.6m
Current Liabilities 253.8m
Accounts Payable 35.4m
Accrued Liabilities 89m
Other Current Liabilities 129.4m
Non-Current Liabilities 20m
Other Non-Current Liabilities 20m
Efficiency

Earnings Waterfall
TDSE Inc

Revenue
2.5B JPY
Cost of Revenue
-1.7B JPY
Gross Profit
856.2m JPY
Operating Expenses
-644.1m JPY
Operating Income
212m JPY
Other Expenses
-51.9m JPY
Net Income
160.1m JPY

Free Cash Flow Analysis
TDSE Inc

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

TDSE Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
ROIC is Increasing
Exceptional 3-Years Revenue Growth
62/100
Profitability
Score

TDSE Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

TDSE Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

TDSE Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
TDSE Inc

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

Competitive Landscape

Shareholder Return

Price
TDSE Inc

1M 1M
-23%
6M 6M
-14%
1Y 1Y
-16%
3Y 3Y
-13%
5Y 5Y
-65%
10Y 10Y
-74%
Annual Price Range
1 696
52w Low
1 696
52w High
3 735
Price Metrics
Average Annual Return -19.03%
Standard Deviation of Annual Returns 34.4%
Max Drawdown -79%
Shares Statistics
Market Capitalization 3.5B JPY
Shares Outstanding 2 068 320
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

TDSE Inc Logo
TDSE Inc

Country

Japan

Industry

Technology

Market Cap

3.5B JPY

Dividend Yield

1.13%

Description

TDSE, Inc. engages in big data and artificial intelligence (AI) solution businesses. The company is headquartered in Shinjuku, Tokyo-To and currently employs 111 full-time employees. The company went IPO on 2018-12-18. The Company’s main service is classified into two categories: consulting services centered on AI know-how and subscription services using AI products. For consulting services centered on AI know-how, The Company is engaged in the provision of comprehensive solution services for companies aiming for data management. Regarding subscription services using AI products, The Company provides products such as own AI product scorobo series and AI products of other companies and provides business-specific AI modules to client companies to promote the receipt of stock type services.

Contact

TOKYO-TO
Shinjuku
27F, Tokyo Opera City Tower, 3-20-2, Nishishinjuku
+81363833261.0
https://www.tdse.jp/

IPO

2018-12-18

Employees

111

Officers

CEO, President & Director
Mr. Naoki Togaki
Executive Officer, Senior MD & Director
Ken Urakawa
Executive Officer, GM of Product Division & Director
Mr. Seiichi Ikeno

See Also

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

The intrinsic value of one TDSE Inc stock under the Base Case scenario is 1 476 JPY.

Is TDSE Inc stock undervalued or overvalued?

Compared to the current market price of 1 696 JPY, TDSE Inc is Overvalued by 13%.