First Time Loading...

Naigai Co Ltd
TSE:8013

Watchlist Manager
Naigai Co Ltd Logo
Naigai Co Ltd
TSE:8013
Watchlist
Price: 256 JPY
Updated: Apr 23, 2024

Intrinsic Value

8013 doesn't have a meaningful market cap.

NAIGAI Co., Ltd. engages in the manufacture, sale, import, and export of textile products such as socks, hosiery, and pantyhose. [ Read More ]

The intrinsic value of one Naigai Co Ltd stock under the Base Case scenario is 623.56 JPY. Compared to the current market price of 256 JPY, Naigai Co Ltd is Undervalued by 59%.

Key Points:
Intrinsic Value
Base Case
623.56 JPY
Undervaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Naigai 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 Naigai 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
Naigai Co Ltd

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

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

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

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

Show all valuation multiples
for Naigai Co Ltd.

Provide P/S
for Naigai Co Ltd.

Provide P/E
for Naigai Co Ltd.

Provide P/OCF
for Naigai Co Ltd.

Provide P/FCFE
for Naigai Co Ltd.

Provide P/B
for Naigai Co Ltd.

Provide EV/S
for Naigai Co Ltd.

Provide EV/GP
for Naigai Co Ltd.

Provide EV/EBITDA
for Naigai Co Ltd.

Provide EV/EBIT
for Naigai Co Ltd.

Provide EV/OCF
for Naigai Co Ltd.

Provide EV/FCFF
for Naigai Co Ltd.

Provide EV/IC
for Naigai Co Ltd.

What are the Revenue projections
for Naigai Co Ltd?

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

What are the Net Income projections
for Naigai Co Ltd?

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

What are the EPS projections
for Naigai Co Ltd?

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

What are the EBIT projections
for Naigai Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Naigai Co Ltd.

Provide ROE
for Naigai Co Ltd.

Provide ROA
for Naigai Co Ltd.

Provide ROIC
for Naigai Co Ltd.

Provide ROCE
for Naigai Co Ltd.

Provide Gross Margin
for Naigai Co Ltd.

Provide Operating Margin
for Naigai Co Ltd.

Provide Net Margin
for Naigai Co Ltd.

Provide FCF Margin
for Naigai Co Ltd.

Show all solvency ratios
for Naigai Co Ltd.

Provide D/E Ratio
for Naigai Co Ltd.

Provide D/A Ratio
for Naigai Co Ltd.

Provide Interest Coverage Ratio
for Naigai Co Ltd.

Provide Altman Z-Score Ratio
for Naigai Co Ltd.

Provide Quick Ratio
for Naigai Co Ltd.

Provide Current Ratio
for Naigai Co Ltd.

Provide Cash Ratio
for Naigai Co Ltd.

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

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

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

Discuss the annual earnings per share (EPS)
trend over the past five years for Naigai Co Ltd.

Financials

Balance Sheet Decomposition
Naigai Co Ltd

Current Assets 8.5B
Cash & Short-Term Investments 3.4B
Receivables 2.4B
Other Current Assets 2.7B
Non-Current Assets 2.7B
Long-Term Investments 2.3B
PP&E 197m
Intangibles 11m
Other Non-Current Assets 234m
Current Liabilities 3.9B
Accounts Payable 1.7B
Accrued Liabilities 96m
Short-Term Debt 1.1B
Other Current Liabilities 1B
Non-Current Liabilities 1.5B
Long-Term Debt 522m
Other Non-Current Liabilities 950m
Efficiency

Earnings Waterfall
Naigai Co Ltd

Revenue
13B JPY
Cost of Revenue
-8.2B JPY
Gross Profit
4.8B JPY
Operating Expenses
-4.8B JPY
Operating Income
22m JPY
Other Expenses
90m JPY
Net Income
112m JPY

Free Cash Flow Analysis
Naigai 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

Naigai Co Ltd's profitability score is 38/100. 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
38/100
Profitability
Score

Naigai Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Naigai Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
49/100
Solvency
Score

Naigai Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Naigai Co Ltd

There are no price targets for Naigai Co Ltd.
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
Naigai Co Ltd

1M 1M
0%
6M 6M
-9%
1Y 1Y
-3%
3Y 3Y
-23%
5Y 5Y
-50%
10Y 10Y
-68%
Annual Price Range
256
52w Low
254
52w High
315
Price Metrics
Average Annual Return -15.29%
Standard Deviation of Annual Returns 9.01%
Max Drawdown -52%
Shares Statistics
Market Capitalization 2.1B JPY
Shares Outstanding 8 183 805
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Naigai Co Ltd Logo
Naigai Co Ltd

Country

Japan

Industry

Distributors

Market Cap

2.1B JPY

Dividend Yield

0%

Description

NAIGAI Co., Ltd. engages in the manufacture, sale, import, and export of textile products such as socks, hosiery, and pantyhose. The company is headquartered in Minato-Ku, Tokyo-To. is mainly engaged in the manufacture, sale, import and export of textile products such as socks. The firm operates in two business segments. The Wholesale segment is engaged in the plan, manufacture and sale of textile products such as socks. The firm outsources socks production to subcontractors and purchased products, and also imported products from trading companies including overseas subsidiaries. In addition, it exports products to overseas. The Mail Order segment is engaged in the development of mail-order sales of textiles and leather products through television, catalogs, and the Internet. The Company’s brands include NAIGAI COMFORT, NAIGAI PERFORMANCE, NAIGAI STYLE, NAIGAI TRADITIONAL and other.

Contact

TOKYO-TO
Minato-ku
7-8-5, Akasaka
+81362301650.0
https://www.naigai.co.jp/

IPO

1949-05-16

Employees

209

Officers

President, CEO, GM of Sales Division & Chairman
Mr. Kenji Imaizumi
Operating Officer & GM of Accounting Dept.
Mr. Akira Nakatani
Operating Officer & GM of Technology Development Department
Satoko Tsuchiya
Managing Exec Officer, Sales HQ, Mgmt Resources Control Div. & Public Relations Manager and Director
Mr. Satoru Ichihara
Managing Executive Officer & Director
Mr. Tomohisa Tani

See Also

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

The intrinsic value of one Naigai Co Ltd stock under the Base Case scenario is 623.56 JPY.

Is Naigai Co Ltd stock undervalued or overvalued?

Compared to the current market price of 256 JPY, Naigai Co Ltd is Undervalued by 59%.