First Time Loading...

MTG Co Ltd
TSE:7806

Watchlist Manager
MTG Co Ltd Logo
MTG Co Ltd
TSE:7806
Watchlist
Price: 1 515 JPY -0.85% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

MTG Co., Ltd. engages in the planning, development and manufacturing of beauty devices, cosmetics, quasi-drug products and fitness equipment. [ Read More ]

The intrinsic value of one MTG Co Ltd stock under the Base Case scenario is 1 832.23 JPY. Compared to the current market price of 1 515 JPY, MTG Co Ltd is Undervalued by 17%.

Key Points:
Intrinsic Value
Base Case
1 832.23 JPY
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
MTG 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 MTG 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
MTG Co Ltd

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

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

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

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

Show all valuation multiples
for MTG Co Ltd.

Provide P/S
for MTG Co Ltd.

Provide P/E
for MTG Co Ltd.

Provide P/OCF
for MTG Co Ltd.

Provide P/FCFE
for MTG Co Ltd.

Provide P/B
for MTG Co Ltd.

Provide EV/S
for MTG Co Ltd.

Provide EV/GP
for MTG Co Ltd.

Provide EV/EBITDA
for MTG Co Ltd.

Provide EV/EBIT
for MTG Co Ltd.

Provide EV/OCF
for MTG Co Ltd.

Provide EV/FCFF
for MTG Co Ltd.

Provide EV/IC
for MTG Co Ltd.

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

What are the Revenue projections
for MTG Co Ltd?

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

What are the Net Income projections
for MTG Co Ltd?

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

What are the EPS projections
for MTG Co Ltd?

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

What are the EBIT projections
for MTG Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for MTG Co Ltd.

Provide ROE
for MTG Co Ltd.

Provide ROA
for MTG Co Ltd.

Provide ROIC
for MTG Co Ltd.

Provide ROCE
for MTG Co Ltd.

Provide Gross Margin
for MTG Co Ltd.

Provide Operating Margin
for MTG Co Ltd.

Provide Net Margin
for MTG Co Ltd.

Provide FCF Margin
for MTG Co Ltd.

Show all solvency ratios
for MTG Co Ltd.

Provide D/E Ratio
for MTG Co Ltd.

Provide D/A Ratio
for MTG Co Ltd.

Provide Interest Coverage Ratio
for MTG Co Ltd.

Provide Altman Z-Score Ratio
for MTG Co Ltd.

Provide Quick Ratio
for MTG Co Ltd.

Provide Current Ratio
for MTG Co Ltd.

Provide Cash Ratio
for MTG Co Ltd.

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

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

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

Financials

Balance Sheet Decomposition
MTG Co Ltd

Current Assets 35.6B
Cash & Short-Term Investments 13.2B
Receivables 7.8B
Other Current Assets 14.6B
Non-Current Assets 18.7B
Long-Term Investments 3.7B
PP&E 11B
Intangibles 724m
Other Non-Current Assets 3.2B
Current Liabilities 10.7B
Accounts Payable 2.6B
Other Current Liabilities 8.2B
Non-Current Liabilities 1.2B
Other Non-Current Liabilities 1.2B
Efficiency

Earnings Waterfall
MTG Co Ltd

Revenue
62.4B JPY
Cost of Revenue
-24B JPY
Gross Profit
38.4B JPY
Operating Expenses
-34.9B JPY
Operating Income
3.5B JPY
Other Expenses
-1.4B JPY
Net Income
2.1B JPY

Free Cash Flow Analysis
MTG 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

MTG Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
53/100
Profitability
Score

MTG Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

MTG Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
78/100
Solvency
Score

MTG Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
MTG Co Ltd

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

According to Wall Street analysts, the average 1-year price target for MTG Co Ltd is 1 632 JPY with a low forecast of 1 616 JPY and a high forecast of 1 680 JPY.

Lowest
Price Target
1 616 JPY
7% Upside
Average
Price Target
1 632 JPY
8% Upside
Highest
Price Target
1 680 JPY
11% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
MTG Co Ltd

1M 1M
-6%
6M 6M
+10%
1Y 1Y
+8%
3Y 3Y
-5%
5Y 5Y
-21%
10Y 10Y
-79%
Annual Price Range
1 515
52w Low
1 328
52w High
1 646
Price Metrics
Average Annual Return 1.26%
Standard Deviation of Annual Returns 41.82%
Max Drawdown -75%
Shares Statistics
Market Capitalization 59.7B JPY
Shares Outstanding 39 588 500
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

MTG Co Ltd Logo
MTG Co Ltd

Country

Japan

Industry

Consumer products

Market Cap

59.7B JPY

Dividend Yield

1.32%

Description

MTG Co., Ltd. engages in the planning, development and manufacturing of beauty devices, cosmetics, quasi-drug products and fitness equipment. The company is headquartered in Nagoya, Aichi-Ken and currently employs 1,011 full-time employees. The company went IPO on 2018-07-10. The firm operates in seven business segments. The Global segment conducts direct sales to general consumers through e-commerce sites of overseas group companies and e-commerce sites operated by overseas Internet mail order companies and others. The Retail Marketing segment sells products to mass merchant store operating companies, catalogs and television mail order business operators. The Direct Marketing segment sells products to general consumers and Internet mail-order business operators through e-commerce site. The Brand Store segment sales products to department store operating companies and duty free shop operators, as well as direct sales to general consumers. The Professional segment sells products to salon operators and others. The Water Server segment includes water server business and other businesses. The Others segment includes electric vehicle (EV) business and others.

Contact

AICHI-KEN
Nagoya
MTG No. 2 HIKARI Bldg., 4-13, Honjindori, Nakamura-ku
+81524815001.0
https://www.mtg.gr.jp/

IPO

2018-07-10

Employees

1 011

Officers

President & Representative Director
Mr. Tsuyoshi Matsushita
CFO & Director
Mr. Akihiko Tajima
Executive Officer, Deputy Director of Administration Div. & GM of Legal Group
Toshikazu Kudo
Executive Officer & Director of Product Control Management Division
Mitsutaka Kawashima
Executive Officer & Director of WELLNESS Brand Development Division
Koji Nagatomo
Director of Professional Business Division & Director
Yusuke Inoue
Show More
Executive Officer & Director of Intellectual Property Division
Mr. Norio Hasegawa
Executive Officer & GM of Corporate Strategy Office
Mr. Koji Kuze
Executive Officer & Director of Retail Store Business Division
Yoshitaka Goto
Senior Executive Officer & CIO of Information Systems Division
Masanori Okabe
Show Less

See Also

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

The intrinsic value of one MTG Co Ltd stock under the Base Case scenario is 1 832.23 JPY.

Is MTG Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 515 JPY, MTG Co Ltd is Undervalued by 17%.