Inclusive Inc
TSE:7078
Intrinsic Value
Inclusive, Inc. provides web media management and monetization support services. [ Read More ]
The intrinsic value of one Inclusive Inc stock under the Base Case scenario is 1 128.03 JPY. Compared to the current market price of 740 JPY, Inclusive Inc is Undervalued by 34%.
Valuation Backtest
Inclusive Inc
Run backtest to discover the historical profit from buying and selling Inclusive Inc 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
Inclusive Inc
Current Assets | 2.8B |
Cash & Short-Term Investments | 2.1B |
Receivables | 448.4m |
Other Current Assets | 297.1m |
Non-Current Assets | 2.6B |
PP&E | 719.2m |
Intangibles | 1.5B |
Other Non-Current Assets | 440.9m |
Current Liabilities | 962.3m |
Accounts Payable | 294.1m |
Accrued Liabilities | 8.9m |
Short-Term Debt | 150m |
Other Current Liabilities | 509.3m |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 553.8m |
Other Non-Current Liabilities | 1B |
Earnings Waterfall
Inclusive Inc
Revenue
|
5.5B
JPY
|
Cost of Revenue
|
-3.2B
JPY
|
Gross Profit
|
2.3B
JPY
|
Operating Expenses
|
-2.5B
JPY
|
Operating Income
|
-172.6m
JPY
|
Other Expenses
|
227.5m
JPY
|
Net Income
|
54.9m
JPY
|
Free Cash Flow Analysis
Inclusive Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Inclusive Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Inclusive Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Inclusive Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Inclusive Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Inclusive Inc
Shareholder Return
Price
Inclusive Inc
Average Annual Return | 48.38% |
Standard Deviation of Annual Returns | 172.63% |
Max Drawdown | -84% |
Market Capitalization | 7.4B JPY |
Shares Outstanding | 9 997 856 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Inclusive, Inc. provides web media management and monetization support services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 95 full-time employees. The company went IPO on 2019-12-20. The digital communications business provides five services. Media management service mainly provides media companies such as TV stations and publishers with content planning and production on the Web. The advertisement operation service is engaged in advertisement marketing, advertisement operation support and content marketing business according to the distribution platform such as the Web and social networking service (SNS). The promotion and planning & public relations (PR) service is engaged in the planning and implementation of advertising plans for clients, as well as the provision of strategic PR services. The engineering services mainly provides applications and Internet services. The personal billing service delivers content written by experts to subscribers in a subscription format.
Contact
IPO
Employees
Officers
The intrinsic value of one Inclusive Inc stock under the Base Case scenario is 1 128.03 JPY.
Compared to the current market price of 740 JPY, Inclusive Inc is Undervalued by 34%.