First Time Loading...

Pilot Corp
TSE:7846

Watchlist Manager
Pilot Corp Logo
Pilot Corp
TSE:7846
Watchlist
Price: 4 113 JPY 0.51% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Pilot Corp. engages in the manufacture, purchase, and sale of stationery and writing instruments. [ Read More ]

The intrinsic value of one Pilot Corp stock under the Base Case scenario is 5 781.61 JPY. Compared to the current market price of 4 113 JPY, Pilot Corp is Undervalued by 29%.

Key Points:
Intrinsic Value
Base Case
5 781.61 JPY
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Pilot Corp

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

Run backtest to discover the historical profit from buying and selling Pilot Corp 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
Pilot Corp

Provide an overview of the primary business activities
of Pilot Corp.

What unique competitive advantages
does Pilot Corp hold over its rivals?

What risks and challenges
does Pilot Corp face in the near future?

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

Show all valuation multiples
for Pilot Corp.

Provide P/S
for Pilot Corp.

Provide P/E
for Pilot Corp.

Provide P/OCF
for Pilot Corp.

Provide P/FCFE
for Pilot Corp.

Provide P/B
for Pilot Corp.

Provide EV/S
for Pilot Corp.

Provide EV/GP
for Pilot Corp.

Provide EV/EBITDA
for Pilot Corp.

Provide EV/EBIT
for Pilot Corp.

Provide EV/OCF
for Pilot Corp.

Provide EV/FCFF
for Pilot Corp.

Provide EV/IC
for Pilot Corp.

What are the Revenue projections
for Pilot Corp?

How accurate were the past Revenue estimates
for Pilot Corp?

What are the Net Income projections
for Pilot Corp?

How accurate were the past Net Income estimates
for Pilot Corp?

What are the EPS projections
for Pilot Corp?

How accurate were the past EPS estimates
for Pilot Corp?

What are the EBIT projections
for Pilot Corp?

How accurate were the past EBIT estimates
for Pilot Corp?

Compare the revenue forecasts
for Pilot Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Pilot Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Pilot Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Pilot Corp compared to its peers.

Compare the P/E ratios
of Pilot Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Pilot Corp with its peers.

Analyze the financial leverage
of Pilot Corp compared to its main competitors.

Show all profitability ratios
for Pilot Corp.

Provide ROE
for Pilot Corp.

Provide ROA
for Pilot Corp.

Provide ROIC
for Pilot Corp.

Provide ROCE
for Pilot Corp.

Provide Gross Margin
for Pilot Corp.

Provide Operating Margin
for Pilot Corp.

Provide Net Margin
for Pilot Corp.

Provide FCF Margin
for Pilot Corp.

Show all solvency ratios
for Pilot Corp.

Provide D/E Ratio
for Pilot Corp.

Provide D/A Ratio
for Pilot Corp.

Provide Interest Coverage Ratio
for Pilot Corp.

Provide Altman Z-Score Ratio
for Pilot Corp.

Provide Quick Ratio
for Pilot Corp.

Provide Current Ratio
for Pilot Corp.

Provide Cash Ratio
for Pilot Corp.

What is the historical Revenue growth
over the last 5 years for Pilot Corp?

What is the historical Net Income growth
over the last 5 years for Pilot Corp?

What is the current Free Cash Flow
of Pilot Corp?

Financials

Balance Sheet Decomposition
Pilot Corp

Current Assets 107.1B
Cash & Short-Term Investments 39.2B
Receivables 24.2B
Other Current Assets 43.8B
Non-Current Assets 59.3B
Long-Term Investments 7.9B
PP&E 37.9B
Intangibles 6.3B
Other Non-Current Assets 7.3B
Current Liabilities 31.6B
Accounts Payable 12.1B
Accrued Liabilities 3.7B
Short-Term Debt 1.7B
Other Current Liabilities 14B
Non-Current Liabilities 4.5B
Long-Term Debt 494m
Other Non-Current Liabilities 4B
Efficiency

Earnings Waterfall
Pilot Corp

Revenue
118.6B JPY
Cost of Revenue
-56.7B JPY
Gross Profit
61.9B JPY
Operating Expenses
-42.9B JPY
Operating Income
19B JPY
Other Expenses
-5.3B JPY
Net Income
13.7B JPY

Free Cash Flow Analysis
Pilot Corp

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

Pilot Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 3-Year Average ROIC
58/100
Profitability
Score

Pilot Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Pilot Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
98/100
Solvency
Score

Pilot Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Pilot Corp

There are no price targets for Pilot Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Pilot Corp

1M 1M
+7%
6M 6M
-20%
1Y 1Y
-6%
3Y 3Y
+23%
5Y 5Y
-4%
10Y 10Y
+125%
Annual Price Range
4 113
52w Low
3 699
52w High
5 319
Price Metrics
Average Annual Return 6.04%
Standard Deviation of Annual Returns 35.32%
Max Drawdown -43%
Shares Statistics
Market Capitalization 162.3B JPY
Shares Outstanding 39 449 434
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Pilot Corp Logo
Pilot Corp

Country

Japan

Industry

Commercial Services & Supplies

Market Cap

162.3B JPY

Dividend Yield

2.59%

Description

Pilot Corp. engages in the manufacture, purchase, and sale of stationery and writing instruments. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 2,629 full-time employees. The company went IPO on 2002-01-01. The firm operates through four geographical segments: Japan, Americas, Europe, Asia (including Africa and Oceania). The Company’s main business is the manufacture and sale of writing instruments. Its main products include writing instruments such as fountain pens, ballpoint pens, mechanical pencils, multifunction pens, color pens, felt-tip pens, markers, drawing materials and drawing pens; stationery items such as business bags, correction items, office stationery, whiteboards, and notebooks. In addition to stationery supplies, the Japan segment is also involved in the manufacture, purchasing and sale of toys, precious metal accessories such as rings, and ceramic parts.

Contact

TOKYO-TO
Chuo-Ku
2-6-21, Kyobashi
+81335383700.0
https://www.pilot.co.jp/

IPO

2002-01-01

Employees

2 629

Officers

President & Representative Director
Mr. Shu Itoh
Accounting Manager
Toyoichi Nakagawa
Senior Executive Officer
Mr. Dennis Burleigh
Senior Managing Executive Officer & Representative Director
Mr. Masakazu Shirakawa
Senior Executive Officer & Director
Takeshi Kodaira
Managing Executive Officer & Director
Toshio Araki

See Also

Discover More
What is the Intrinsic Value of one Pilot Corp stock?

The intrinsic value of one Pilot Corp stock under the Base Case scenario is 5 781.61 JPY.

Is Pilot Corp stock undervalued or overvalued?

Compared to the current market price of 4 113 JPY, Pilot Corp is Undervalued by 29%.