First Time Loading...

Itoki Corp
TSE:7972

Watchlist Manager
Itoki Corp Logo
Itoki Corp
TSE:7972
Watchlist
Price: 1 825 JPY 0.39%
Updated: Apr 26, 2024

Intrinsic Value

Itoki Corp. engages in the manufacture and sale of office furniture. [ Read More ]

The intrinsic value of one Itoki Corp stock under the Base Case scenario is 2 370.27 JPY. Compared to the current market price of 1 825 JPY, Itoki Corp is Undervalued by 23%.

Key Points:
Intrinsic Value
Base Case
2 370.27 JPY
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Itoki Corp

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

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

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

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

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

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

Show all valuation multiples
for Itoki Corp.

Provide P/S
for Itoki Corp.

Provide P/E
for Itoki Corp.

Provide P/OCF
for Itoki Corp.

Provide P/FCFE
for Itoki Corp.

Provide P/B
for Itoki Corp.

Provide EV/S
for Itoki Corp.

Provide EV/GP
for Itoki Corp.

Provide EV/EBITDA
for Itoki Corp.

Provide EV/EBIT
for Itoki Corp.

Provide EV/OCF
for Itoki Corp.

Provide EV/FCFF
for Itoki Corp.

Provide EV/IC
for Itoki Corp.

What are the Revenue projections
for Itoki Corp?

How accurate were the past Revenue estimates
for Itoki Corp?

What are the Net Income projections
for Itoki Corp?

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

What are the EPS projections
for Itoki Corp?

How accurate were the past EPS estimates
for Itoki Corp?

What are the EBIT projections
for Itoki Corp?

How accurate were the past EBIT estimates
for Itoki Corp?

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

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

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

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

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

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

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

Show all profitability ratios
for Itoki Corp.

Provide ROE
for Itoki Corp.

Provide ROA
for Itoki Corp.

Provide ROIC
for Itoki Corp.

Provide ROCE
for Itoki Corp.

Provide Gross Margin
for Itoki Corp.

Provide Operating Margin
for Itoki Corp.

Provide Net Margin
for Itoki Corp.

Provide FCF Margin
for Itoki Corp.

Show all solvency ratios
for Itoki Corp.

Provide D/E Ratio
for Itoki Corp.

Provide D/A Ratio
for Itoki Corp.

Provide Interest Coverage Ratio
for Itoki Corp.

Provide Altman Z-Score Ratio
for Itoki Corp.

Provide Quick Ratio
for Itoki Corp.

Provide Current Ratio
for Itoki Corp.

Provide Cash Ratio
for Itoki Corp.

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

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

What is the current Free Cash Flow
of Itoki Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Itoki Corp.

Financials

Balance Sheet Decomposition
Itoki Corp

Current Assets 73.3B
Cash & Short-Term Investments 24.8B
Receivables 35.5B
Other Current Assets 13B
Non-Current Assets 44.1B
Long-Term Investments 5.8B
PP&E 24.8B
Intangibles 2.3B
Other Non-Current Assets 11.2B
Current Liabilities 47.3B
Accounts Payable 20.7B
Accrued Liabilities 5.3B
Short-Term Debt 8.5B
Other Current Liabilities 12.8B
Non-Current Liabilities 15.1B
Long-Term Debt 6.6B
Other Non-Current Liabilities 8.6B
Efficiency

Earnings Waterfall
Itoki Corp

Revenue
133B JPY
Cost of Revenue
-80.7B JPY
Gross Profit
52.2B JPY
Operating Expenses
-43.7B JPY
Operating Income
8.5B JPY
Other Expenses
-2.6B JPY
Net Income
5.9B JPY

Free Cash Flow Analysis
Itoki Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Itoki Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Itoki Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Itoki Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
72/100
Solvency
Score

Itoki Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Itoki Corp

There are no price targets for Itoki 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
Itoki Corp

1M 1M
+7%
6M 6M
+33%
1Y 1Y
+139%
3Y 3Y
+412%
5Y 5Y
+279%
10Y 10Y
+190%
Annual Price Range
1 825
52w Low
765
52w High
2 089
Price Metrics
Average Annual Return 11.98%
Standard Deviation of Annual Returns 44.09%
Max Drawdown -56%
Shares Statistics
Market Capitalization 82.4B JPY
Shares Outstanding 45 348 226
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Itoki Corp Logo
Itoki Corp

Country

Japan

Industry

Commercial Services & Supplies

Market Cap

82.4B JPY

Dividend Yield

5.55%

Description

Itoki Corp. engages in the manufacture and sale of office furniture. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 3,973 full-time employees. The firm operates in two business segments. The Office Related segment is engaged in the manufacture and sale of workstations, tables, desk accessories and other office desks, office chairs, meeting chairs, system storage furniture, lockers and other storage furniture. The company also provides project management (PM) services, including the repair, assembly and construction of offices, maintenance services and relocation services, as well as the maintenance, rental and recycling of office furniture. The Equipment segment is engaged in the manufacture and sale of storage shelves, office security equipment, building partitions, logistics equipment, commercial equipment, research equipment, powder equipment and others, as well as the provision of building materials and interior works. The firm is also engaged in the provision of household furniture, and the development of software.

Contact

TOKYO-TO
Chuo-Ku
Nihonbashi Takashimaya Mitsui Bldg., 2-5-1, Nihonbashi
+81369103950.0
https://www.itoki.jp/

IPO

1962-09-06

Employees

3 973

Officers

President & Representative Director
Koji Minato
Managing Executive Officer, GM of Sales Division & Director
Kaze Naoki
Managing Executive Officer, GM of Planning Division & Director
Junsei Shinada

See Also

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

The intrinsic value of one Itoki Corp stock under the Base Case scenario is 2 370.27 JPY.

Is Itoki Corp stock undervalued or overvalued?

Compared to the current market price of 1 825 JPY, Itoki Corp is Undervalued by 23%.