First Time Loading...

Workman Co Ltd
TSE:7564

Watchlist Manager
Workman Co Ltd Logo
Workman Co Ltd
TSE:7564
Watchlist
Price: 3 840 JPY -2.17% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Workman Co., Ltd. engages in the operation of franchise chain stores and directly managed stores that sells work wear, casual wear, family clothing, footwear, and work related products. [ Read More ]

The intrinsic value of one Workman Co Ltd stock under the Base Case scenario is 3 762.51 JPY. Compared to the current market price of 3 840 JPY, Workman Co Ltd is Overvalued by 2%.

Key Points:
Intrinsic Value
Base Case
3 762.51 JPY
Overvaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Workman Co Ltd

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

Run backtest to discover the historical profit from buying and selling Workman Co Ltd 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
Workman Co Ltd

Provide an overview of the primary business activities
of Workman Co Ltd.

What unique competitive advantages
does Workman Co Ltd hold over its rivals?

What risks and challenges
does Workman Co Ltd face in the near future?

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

Show all valuation multiples
for Workman Co Ltd.

Provide P/S
for Workman Co Ltd.

Provide P/E
for Workman Co Ltd.

Provide P/OCF
for Workman Co Ltd.

Provide P/FCFE
for Workman Co Ltd.

Provide P/B
for Workman Co Ltd.

Provide EV/S
for Workman Co Ltd.

Provide EV/GP
for Workman Co Ltd.

Provide EV/EBITDA
for Workman Co Ltd.

Provide EV/EBIT
for Workman Co Ltd.

Provide EV/OCF
for Workman Co Ltd.

Provide EV/FCFF
for Workman Co Ltd.

Provide EV/IC
for Workman Co Ltd.

Show me price targets
for Workman Co Ltd made by professional analysts.

What are the Revenue projections
for Workman Co Ltd?

How accurate were the past Revenue estimates
for Workman Co Ltd?

What are the Net Income projections
for Workman Co Ltd?

How accurate were the past Net Income estimates
for Workman Co Ltd?

What are the EPS projections
for Workman Co Ltd?

How accurate were the past EPS estimates
for Workman Co Ltd?

What are the EBIT projections
for Workman Co Ltd?

How accurate were the past EBIT estimates
for Workman Co Ltd?

Compare the revenue forecasts
for Workman Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Workman Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Workman Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Workman Co Ltd compared to its peers.

Compare the P/E ratios
of Workman Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Workman Co Ltd with its peers.

Analyze the financial leverage
of Workman Co Ltd compared to its main competitors.

Show all profitability ratios
for Workman Co Ltd.

Provide ROE
for Workman Co Ltd.

Provide ROA
for Workman Co Ltd.

Provide ROIC
for Workman Co Ltd.

Provide ROCE
for Workman Co Ltd.

Provide Gross Margin
for Workman Co Ltd.

Provide Operating Margin
for Workman Co Ltd.

Provide Net Margin
for Workman Co Ltd.

Provide FCF Margin
for Workman Co Ltd.

Show all solvency ratios
for Workman Co Ltd.

Provide D/E Ratio
for Workman Co Ltd.

Provide D/A Ratio
for Workman Co Ltd.

Provide Interest Coverage Ratio
for Workman Co Ltd.

Provide Altman Z-Score Ratio
for Workman Co Ltd.

Provide Quick Ratio
for Workman Co Ltd.

Provide Current Ratio
for Workman Co Ltd.

Provide Cash Ratio
for Workman Co Ltd.

What is the historical Revenue growth
over the last 5 years for Workman Co Ltd?

What is the historical Net Income growth
over the last 5 years for Workman Co Ltd?

What is the current Free Cash Flow
of Workman Co Ltd?

Financials

Balance Sheet Decomposition
Workman Co Ltd

Current Assets 108.1B
Cash & Short-Term Investments 72.6B
Receivables 15.4B
Other Current Assets 20.2B
Non-Current Assets 35.9B
PP&E 28.3B
Intangibles 819m
Other Non-Current Assets 6.7B
Current Liabilities 18.5B
Accounts Payable 4.9B
Accrued Liabilities 22m
Short-Term Debt 1.4B
Other Current Liabilities 12.2B
Non-Current Liabilities 4.6B
Other Non-Current Liabilities 4.6B
Efficiency

Earnings Waterfall
Workman Co Ltd

Revenue
133.6B JPY
Cost of Revenue
-86.1B JPY
Gross Profit
47.5B JPY
Operating Expenses
-23.5B JPY
Operating Income
24B JPY
Other Expenses
-7.5B JPY
Net Income
16.5B JPY

Free Cash Flow Analysis
Workman Co Ltd

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

Workman Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
62/100
Profitability
Score

Workman Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Workman Co Ltd'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

Workman Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Workman Co Ltd

Wall Street analysts forecast Workman Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Workman Co Ltd is 4 586.6 JPY with a low forecast of 3 555.2 JPY and a high forecast of 5 880 JPY.

Lowest
Price Target
3 555.2 JPY
7% Downside
Average
Price Target
4 586.6 JPY
19% Upside
Highest
Price Target
5 880 JPY
53% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Workman Co Ltd

1M 1M
-7%
6M 6M
-9%
1Y 1Y
-32%
3Y 3Y
-50%
5Y 5Y
-24%
10Y 10Y
+319%
Annual Price Range
3 840
52w Low
3 820
52w High
5 760
Price Metrics
Average Annual Return 11.42%
Standard Deviation of Annual Returns 57.29%
Max Drawdown -62%
Shares Statistics
Market Capitalization 313.4B JPY
Shares Outstanding 81 610 304
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Workman Co Ltd Logo
Workman Co Ltd

Country

Japan

Industry

Retail

Market Cap

313.4B JPY

Dividend Yield

1.73%

Description

Workman Co., Ltd. engages in the operation of franchise chain stores and directly managed stores that sells work wear, casual wear, family clothing, footwear, and work related products. The company is headquartered in Isesaki-Shi, Gumma-Ken(Gunma-Ken) and currently employs 332 full-time employees. The firm provides family clothing, including inner wears, socks, soldier socks, hats, towels and aprons; casual wear, including polo shirts, T-shirts, high neck shirts and blouses; working wear, including working jumpers, working pants, boiler suits and tobifuku (steeplejack work clothes); footwear, including safety shoes, safety sneakers, rubber-soled socks, boots and cloth shoes; working supplies, including work gloves, leather gloves, processed gloves, raincoats, helmets and belts, as well as other products, such as white coats used for food and medical purposes, office uniforms and nursing clothing. The company also provides contract distribution services such as product subdivision and product supply.

Contact

GUMMA-KEN(GUNMA-KEN)
Isesaki-shi
1732, Shiba-machi
https://www.workman.co.jp/

IPO

1997-09-26

Employees

332

Officers

President & Director
Mr. Hideyuki Kohama
GM of Finance Department & Director
Mr. Yukitaka Iizuka
Senior MD, Head of Corporate Planning, Information System & Logistics and Director
Mr. Tetsuo Tsuchiya

See Also

Discover More
What is the Intrinsic Value of one Workman Co Ltd stock?

The intrinsic value of one Workman Co Ltd stock under the Base Case scenario is 3 762.51 JPY.

Is Workman Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 840 JPY, Workman Co Ltd is Overvalued by 2%.