Workman Co Ltd
TSE:7564
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%.
Valuation Backtest
Workman Co Ltd
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
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.
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.
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
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.
Shareholder Return
Price
Workman Co Ltd
Average Annual Return | 11.42% |
Standard Deviation of Annual Returns | 57.29% |
Max Drawdown | -62% |
Market Capitalization | 313.4B JPY |
Shares Outstanding | 81 610 304 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.