Net One Systems Co Ltd
TSE:7518
Intrinsic Value
Net One Systems Co., Ltd. engages in the provision of information technology and network integration services. [ Read More ]
The intrinsic value of one
Net One Systems Co Ltd
stock under the Base Case scenario is
3 441.09
JPY.
Compared to the current market price of 2 641.5 JPY,
Net One Systems Co Ltd
is
Undervalued by 23%.
Net One Systems Co Ltd's market capitalization is 209.5B JPY.
Net One Systems Co Ltd stock price is 2 641.5 JPY.
Net One Systems Co Ltd stock price (2641.5 JPY) is 23% less than its Intrinsic Value (3 441.09 JPY).
Net One Systems Co Ltd stock price (2641.5 JPY) is 20% less than its DCF Value (3 321.8 JPY). Open DCF Valuation
Net One Systems Co Ltd stock price (2641.5 JPY) is 26% less than its Relative Value (3 560.38 JPY). Open Relative Valuation
Net One Systems Co Ltd has upside potential of 15% compared to the average analyst price target.
Open Wall St Estimates
Net One Systems Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 18% to 18%.
Net One Systems Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 11%.
Net One Systems Co Ltd's Revenue has grown by 3% over the past 12 months.
Net One Systems Co Ltd has positive Operating Income for the last twelve months.
Net One Systems Co Ltd's Revenue is forecast to grow at a rate of 3% per year over the next 3 years.
Net One Systems Co Ltd's Revenue has been growing by 3% per year for the last 3 years.
Net One Systems Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 14% to 11%.
Net One Systems Co Ltd has positive three-year average ROIC (Return on Invested Capital): 12%. The company is efficient at using invested capital to generate operating income.
Net One Systems Co Ltd has positive Net Income for the last twelve months.
Net One Systems Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 18%.
Net One Systems Co Ltd has positive Free Cash Flow for the last twelve months.
Net One Systems Co Ltd has positive Net Debt. This means that the company has more debt (30B JPY) than cash and short-term investments (28B JPY).
Net One Systems Co Ltd has positive Gross Profit for the last twelve months.
Net One Systems Co Ltd has positive three-year average ROE (Return on Equity): 18%. The company is efficient at transforming stockholders' equity into net income.
Net One Systems Co Ltd's long-term assets (162B JPY) exceed its long-term liabilties (91B JPY).
Net One Systems Co Ltd's short-term assets (145B JPY) exceed its short-term liabilties (70B JPY).
Net One Systems Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.43.
Net One Systems Co Ltd's Altman Z-Score is very high and is equal to 3.84.
Net One Systems Co Ltd earns more than enough operating income (20B JPY) to safely cover interest payments on its debt (204m JPY).
Valuation Backtest
Net One Systems Co Ltd
Run backtest to discover the historical profit from buying and selling
Net One Systems Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Net One Systems Co Ltd
Balance Sheet Decomposition
Net One Systems Co Ltd
| Current Assets | 144.9B |
| Cash & Short-Term Investments | 28.2B |
| Receivables | 36.2B |
| Other Current Assets | 80.6B |
| Non-Current Assets | 16.7B |
| Long-Term Investments | 72m |
| PP&E | 9.1B |
| Intangibles | 2.2B |
| Other Non-Current Assets | 5.4B |
| Current Liabilities | 70.2B |
| Accounts Payable | 11.5B |
| Accrued Liabilities | 1.5B |
| Short-Term Debt | 12B |
| Other Current Liabilities | 45.2B |
| Non-Current Liabilities | 21B |
| Long-Term Debt | 18B |
| Other Non-Current Liabilities | 3.1B |
Earnings Waterfall
Net One Systems Co Ltd
|
Revenue
|
213B
JPY
|
|
Cost of Revenue
|
-160.2B
JPY
|
|
Gross Profit
|
52.8B
JPY
|
|
Operating Expenses
|
-33.1B
JPY
|
|
Operating Income
|
19.7B
JPY
|
|
Other Expenses
|
-7B
JPY
|
|
Net Income
|
12.7B
JPY
|
Free Cash Flow Analysis
Net One Systems Co Ltd
Profitability Score
Profitability Due Diligence
Net One Systems Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Net One Systems Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Net One Systems Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Net One Systems Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Net One Systems Co Ltd
According to Wall Street analysts, the average 1-year price target for
Net One Systems Co Ltd
is 3 042.38 JPY
with a low forecast of 2 272.5 JPY and a high forecast of 3 895.5 JPY.
Shareholder Return
Price
Net One Systems Co Ltd
| Average Annual Return | 6.84% |
| Standard Deviation of Annual Returns | 17.49% |
| Max Drawdown | -58% |
| Market Capitalization | 209.5B JPY |
| Shares Outstanding | 79 298 096 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Net One Systems Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Net One Systems Co., Ltd. engages in the provision of information technology and network integration services. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 2,560 full-time employees. The company went IPO on 2001-12-20. is a Japan-based company engaged in the system construction of information and communications technology (ICT) and related services. The firm operates in four segments. The ENT segment offers products and services to general private companies. The SP segment offers products and services to telecommunication companies. The PUB segment offers products and services to central ministries, municipalities and companies providing social infrastructure. The Partner segment offers specialized products and services in collaboration with partner companies. Other businesses include server services and others. The firm has two product groups, the equipment product group which is engaged in purchasing and sales of networks and platforms for ICT systems as well as service product group which provides support and services on equipment and systems.
Contact
IPO
Employees
Officers
The intrinsic value of one
Net One Systems Co Ltd
stock under the Base Case scenario is
3 441.09
JPY.
Compared to the current market price of 2 641.5 JPY,
Net One Systems Co Ltd
is
Undervalued by 23%.
You don't have any saved screeners yet
