Laox Co Ltd
TSE:8202
Intrinsic Value
Laox Co., Ltd. engages in the distribution and sale of consumer and electrical appliances through its network of tax-free stores. [ Read More ]
The intrinsic value of one Laox Co Ltd stock under the Base Case scenario is 163.31 JPY. Compared to the current market price of 228 JPY, Laox Co Ltd is Overvalued by 28%.
Valuation Backtest
Laox Co Ltd
Run backtest to discover the historical profit from buying and selling Laox Co Ltd 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
Laox Co Ltd
Current Assets | 35.1B |
Cash & Short-Term Investments | 11.2B |
Receivables | 13.2B |
Other Current Assets | 10.7B |
Non-Current Assets | 11.2B |
Long-Term Investments | 220m |
PP&E | 5.4B |
Intangibles | 1.1B |
Other Non-Current Assets | 4.5B |
Current Liabilities | 19.3B |
Accounts Payable | 10.4B |
Accrued Liabilities | 152m |
Short-Term Debt | 2.6B |
Other Current Liabilities | 6.2B |
Non-Current Liabilities | 4.5B |
Long-Term Debt | 192m |
Other Non-Current Liabilities | 4.4B |
Earnings Waterfall
Laox Co Ltd
Revenue
|
60.2B
JPY
|
Cost of Revenue
|
-42.1B
JPY
|
Gross Profit
|
18.1B
JPY
|
Operating Expenses
|
-17.8B
JPY
|
Operating Income
|
284m
JPY
|
Other Expenses
|
1.8B
JPY
|
Net Income
|
2B
JPY
|
Free Cash Flow Analysis
Laox Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Laox Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
Laox Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Laox Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Score
Laox 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
Laox Co Ltd
According to Wall Street analysts, the average 1-year price target for Laox Co Ltd is 710 JPY .
Shareholder Return
Price
Laox Co Ltd
Average Annual Return | -10.61% |
Standard Deviation of Annual Returns | 28.9% |
Max Drawdown | -69% |
Market Capitalization | 20.8B JPY |
Shares Outstanding | 91 416 636 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Laox Co., Ltd. engages in the distribution and sale of consumer and electrical appliances through its network of tax-free stores. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 889 full-time employees. is a Japan-based company engaged in retail business. The firm operates through three business segments. The Domestic Retail segment engages in operation of tax-free shops. Its products include household electric appliances, women's shoes, clocks, hobby products watches and other fashion goods. The Overseas segment engages in export and import business mainly in China and Taiwan. The company also engages in cross-border electronic commerce (EC) sales business for individuals. The Others segment engages in rental and leasing of real estate, as well as sales of recycled products.
Contact
IPO
Employees
Officers
The intrinsic value of one Laox Co Ltd stock under the Base Case scenario is 163.31 JPY.
Compared to the current market price of 228 JPY, Laox Co Ltd is Overvalued by 28%.