First Time Loading...

Goodpatch Inc
TSE:7351

Watchlist Manager
Goodpatch Inc Logo
Goodpatch Inc
TSE:7351
Watchlist
Price: 499 JPY -2.16% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Goodpatch, Inc. provides user interface (UI) and user experience (UX) design and development services. [ Read More ]

The intrinsic value of one Goodpatch Inc stock under the Base Case scenario is 844.21 JPY. Compared to the current market price of 499 JPY, Goodpatch Inc is Undervalued by 41%.

Key Points:
Intrinsic Value
Base Case
844.21 JPY
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Goodpatch Inc

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

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

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

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

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

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

Show all valuation multiples
for Goodpatch Inc.

Provide P/S
for Goodpatch Inc.

Provide P/E
for Goodpatch Inc.

Provide P/OCF
for Goodpatch Inc.

Provide P/FCFE
for Goodpatch Inc.

Provide P/B
for Goodpatch Inc.

Provide EV/S
for Goodpatch Inc.

Provide EV/GP
for Goodpatch Inc.

Provide EV/EBITDA
for Goodpatch Inc.

Provide EV/EBIT
for Goodpatch Inc.

Provide EV/OCF
for Goodpatch Inc.

Provide EV/FCFF
for Goodpatch Inc.

Provide EV/IC
for Goodpatch Inc.

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

What are the Revenue projections
for Goodpatch Inc?

How accurate were the past Revenue estimates
for Goodpatch Inc?

What are the Net Income projections
for Goodpatch Inc?

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

What are the EPS projections
for Goodpatch Inc?

How accurate were the past EPS estimates
for Goodpatch Inc?

What are the EBIT projections
for Goodpatch Inc?

How accurate were the past EBIT estimates
for Goodpatch Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Goodpatch Inc.

Provide ROE
for Goodpatch Inc.

Provide ROA
for Goodpatch Inc.

Provide ROIC
for Goodpatch Inc.

Provide ROCE
for Goodpatch Inc.

Provide Gross Margin
for Goodpatch Inc.

Provide Operating Margin
for Goodpatch Inc.

Provide Net Margin
for Goodpatch Inc.

Provide FCF Margin
for Goodpatch Inc.

Show all solvency ratios
for Goodpatch Inc.

Provide D/E Ratio
for Goodpatch Inc.

Provide D/A Ratio
for Goodpatch Inc.

Provide Interest Coverage Ratio
for Goodpatch Inc.

Provide Altman Z-Score Ratio
for Goodpatch Inc.

Provide Quick Ratio
for Goodpatch Inc.

Provide Current Ratio
for Goodpatch Inc.

Provide Cash Ratio
for Goodpatch Inc.

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

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

What is the current Free Cash Flow
of Goodpatch Inc?

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

Financials

Balance Sheet Decomposition
Goodpatch Inc

Current Assets 3.6B
Cash & Short-Term Investments 3.1B
Receivables 405.8m
Other Current Assets 118.6m
Non-Current Assets 853m
Long-Term Investments 170.2m
PP&E 52.2m
Intangibles 503.5m
Other Non-Current Assets 127.1m
Current Liabilities 427.3m
Accounts Payable 48.4m
Accrued Liabilities 91.1m
Other Current Liabilities 287.8m
Non-Current Liabilities 119m
Long-Term Debt 85.7m
Other Non-Current Liabilities 33.3m
Efficiency

Earnings Waterfall
Goodpatch Inc

Revenue
4.2B JPY
Cost of Revenue
-1.9B JPY
Gross Profit
2.3B JPY
Operating Expenses
-2.1B JPY
Operating Income
255.8m JPY
Other Expenses
-95m JPY
Net Income
160.8m JPY

Free Cash Flow Analysis
Goodpatch Inc

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

Profitability Score
Profitability Due Diligence

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

Positive Gross Profit
Exceptional 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
56/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Goodpatch Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Goodpatch Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Goodpatch Inc

Wall Street analysts forecast Goodpatch Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Goodpatch Inc is 640 JPY .

Lowest
Price Target
Not Available
Average
Price Target
640 JPY
28% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Goodpatch Inc

1M 1M
-18%
6M 6M
-19%
1Y 1Y
-39%
3Y 3Y
-81%
5Y 5Y
-80%
10Y 10Y
-80%
Annual Price Range
499
52w Low
499
52w High
1 120
Price Metrics
Average Annual Return -24.98%
Standard Deviation of Annual Returns 46.93%
Max Drawdown -89%
Shares Statistics
Market Capitalization 4.5B JPY
Shares Outstanding 9 167 075
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Goodpatch Inc Logo
Goodpatch Inc

Country

Japan

Industry

Technology

Market Cap

4.5B JPY

Dividend Yield

0%

Description

Goodpatch, Inc. provides user interface (UI) and user experience (UX) design and development services. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 195 full-time employees. The company went IPO on 2020-06-30. The firm operates in two business segments. The Design Partner provides experience design (UI / UX) design support, and UX designers and UI designers design projects for client companies (clients) who mainly want to advance the design development of digital products such as websites and smartphone applications. The company carries out the design process while leading the way and support the realization of the UI / UX design that client companies really need. The Design Platform segment is engaged in the support of UI / UX design support provided by the design partner business from various aspects. The company supports the process from the effective use of design to the release as a product from the viewpoint of software, in-house design personnel, and design business environment, and functions as a platform that supports the design partner business.

Contact

TOKYO-TO
Shibuya-Ku
2F, VORT Shibuya South, 3-3, Uguisudani-cho
+81364169238
https://goodpatch.com/

IPO

2020-06-30

Employees

195

Officers

President, CEO & Chairman
Mr. Naofumi Tsuchiya
CFO, Executive Officer & Director
Mr. Toshiyuki Makishima
Operating officer
Mr. Tsubasa Oyama

See Also

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

The intrinsic value of one Goodpatch Inc stock under the Base Case scenario is 844.21 JPY.

Is Goodpatch Inc stock undervalued or overvalued?

Compared to the current market price of 499 JPY, Goodpatch Inc is Undervalued by 41%.