First Time Loading...

Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 740 JPY -2.12%
Updated: Mar 29, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 128.03 JPY
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Inclusive Inc

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

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Financials

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
Efficiency

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

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

Inclusive Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Negative Free Cash Flow
43/100
Profitability
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.

Low D/E
Negative Net Debt
Short-Term Solvency
High Altman Z-Score
58/100
Solvency
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

There are no price targets for Inclusive 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
Inclusive Inc

1M 1M
-7%
6M 6M
-25%
1Y 1Y
-29%
3Y 3Y
-65%
5Y 5Y
-42%
10Y 10Y
-42%
Annual Price Range
740
52w Low
730
52w High
1 102
Price Metrics
Average Annual Return 48.38%
Standard Deviation of Annual Returns 172.63%
Max Drawdown -84%
Shares Statistics
Market Capitalization 7.4B JPY
Shares Outstanding 9 997 856
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Inclusive Inc Logo
Inclusive Inc

Country

Japan

Industry

Technology

Market Cap

7.4B JPY

Dividend Yield

0%

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

TOKYO-TO
Minato-ku
3F, 2nd Kuyo Bldg., 5-10-2, Minami-Aoyama
+81364272020.0
http://inclusive.co.jp/

IPO

2019-12-20

Employees

95

Officers

President & CEO
Mr. Makoto Fujita

See Also

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

The intrinsic value of one Inclusive Inc stock under the Base Case scenario is 1 128.03 JPY.

Is Inclusive Inc stock undervalued or overvalued?

Compared to the current market price of 740 JPY, Inclusive Inc is Undervalued by 34%.