As One Corp
TSE:7476
Intrinsic Value
AS ONE Corp. engages in the sale of research instruments and equipment, hospital and nursing care products, and other scientific instruments. [ Read More ]
The intrinsic value of one
As One Corp
stock under the Base Case scenario is
3 265.35
JPY.
Compared to the current market price of 2 576.5 JPY,
As One Corp
is
Undervalued by 21%.
As One Corp's market capitalization is 186.6B JPY.
As One Corp stock price is 2 576.5 JPY.
As One Corp stock price (2576.5 JPY) is 21% less than its Intrinsic Value (3 265.35 JPY).
As One Corp stock price (2576.5 JPY) is 11% less than its DCF Value (2 905.26 JPY). Open DCF Valuation
As One Corp stock price (2576.5 JPY) is 29% less than its Relative Value (3 625.44 JPY). Open Relative Valuation
As One Corp has upside potential of 45% compared to the average analyst price target.
Open Wall St Estimates
As One Corp's ROIC (Return on Invested Capital) has increased in the last 3 years from 12% to 12%.
As One Corp's Revenue has grown by 3% over the past 12 months.
As One Corp's ROE (Return on Equity) for the past 12 months is positive and is equal to 12%.
As One Corp's ROE (Return on Equity) has increased in the last 3 years from 10% to 12%.
As One Corp has positive three-year average ROE (Return on Equity): 11%. The company is efficient at transforming stockholders' equity into net income.
As One Corp's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 12%.
As One Corp has positive Operating Income for the last twelve months.
As One Corp has positive Net Income for the last twelve months.
As One Corp has positive three-year average ROIC (Return on Invested Capital): 12%. The company is efficient at using invested capital to generate operating income.
As One Corp's Revenue is forecast to grow at a rate of 6% per year over the next 3 years.
As One Corp's Revenue has been growing by 7% per year for the last 3 years.
As One Corp has positive Free Cash Flow for the last twelve months.
As One Corp has positive Gross Profit for the last twelve months.
As One Corp's short-term assets (58B JPY) exceed its short-term liabilties (23B JPY).
As One Corp's long-term assets (94B JPY) exceed its long-term liabilties (29B JPY).
As One Corp's D/E (Debt to Equity) is very low and is equal to 0.04.
As One Corp has negative Net Debt. This means that the company has more cash and short-term investments (14B JPY) than debt (3B JPY).
As One Corp's Altman Z-Score is very high and is equal to 10.86.
As One Corp earns more than enough operating income (11B JPY) to safely cover interest payments on its debt (4m JPY).
Valuation Backtest
As One Corp
Run backtest to discover the historical profit from buying and selling
As One Corp
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
As One Corp
Balance Sheet Decomposition
As One Corp
| Current Assets | 58.4B |
| Cash & Short-Term Investments | 14.1B |
| Receivables | 32.2B |
| Other Current Assets | 12.1B |
| Non-Current Assets | 35.9B |
| Long-Term Investments | 24.8B |
| PP&E | 8.1B |
| Intangibles | 1.6B |
| Other Non-Current Assets | 1.3B |
| Current Liabilities | 23.5B |
| Accounts Payable | 18.7B |
| Accrued Liabilities | 457.8m |
| Other Current Liabilities | 4.3B |
| Non-Current Liabilities | 5.7B |
| Long-Term Debt | 2.6B |
| Other Non-Current Liabilities | 3.1B |
Earnings Waterfall
As One Corp
|
Revenue
|
94.2B
JPY
|
|
Cost of Revenue
|
-65.1B
JPY
|
|
Gross Profit
|
29.1B
JPY
|
|
Operating Expenses
|
-18.4B
JPY
|
|
Operating Income
|
10.7B
JPY
|
|
Other Expenses
|
-3B
JPY
|
|
Net Income
|
7.7B
JPY
|
Free Cash Flow Analysis
As One Corp
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
As One Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
As One Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
As One Corp's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Score
As One Corp's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
As One Corp
According to Wall Street analysts, the average 1-year price target for
As One Corp
is 3 740 JPY
with a low forecast of 3 333 JPY and a high forecast of 4 200 JPY.
Shareholder Return
Price
As One Corp
| Average Annual Return | 14.22% |
| Standard Deviation of Annual Returns | 46.09% |
| Max Drawdown | -71% |
| Market Capitalization | 186.6B JPY |
| Shares Outstanding | 72 407 104 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
As One Corp
Country
Industry
Market Cap
Dividend Yield
Description
AS ONE Corp. engages in the sale of research instruments and equipment, hospital and nursing care products, and other scientific instruments. The company is headquartered in Osaka, Osaka-Fu and currently employs 631 full-time employees. The research and industrial equipment business is engaged in the wholesale of equipment and apparatus, which is used by researchers and technicians, to scientific equipment dealers. This business is also engaged in the provision of product catalogs to dealers, as well as the import and sale of physics and chemistry equipment. The hospital and nursing care business is engaged in the wholesale of equipment and apparatus, which is used by nursing care-related persons, to medical and nursing care institutions. The other business provides purchasing business proxy service using a web system, and to receive the system usage fee by the final user who participates in the system.
Contact
IPO
Employees
Officers
The intrinsic value of one
As One Corp
stock under the Base Case scenario is
3 265.35
JPY.
Compared to the current market price of 2 576.5 JPY,
As One Corp
is
Undervalued by 21%.
You don't have any saved screeners yet
