Itoki Corp
TSE:7972
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%.
Valuation Backtest
Itoki Corp
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
Itoki Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
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.
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
Shareholder Return
Price
Itoki Corp
Average Annual Return | 11.98% |
Standard Deviation of Annual Returns | 44.09% |
Max Drawdown | -56% |
Market Capitalization | 82.4B JPY |
Shares Outstanding | 45 348 226 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.