First Time Loading...
F

F-Code Inc
TSE:9211

Watchlist Manager
F-Code Inc
TSE:9211
Watchlist
Price: 1 782 JPY 3.13% Market Closed
Updated: Apr 29, 2024

Intrinsic Value

f-code, Inc. provides CX improvement SaaS 'CODE Marketing Cloud'; DX strategy design and implementation support; marketing support related to the customer acquisition and nurturing. [ Read More ]

The intrinsic value of one F-Code Inc stock under the Base Case scenario is 1 177.39 JPY. Compared to the current market price of 1 782 JPY, F-Code Inc is Overvalued by 34%.

Key Points:
Intrinsic Value
Base Case
1 177.39 JPY
Overvaluation 34%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
F-Code Inc

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

Run backtest to discover the historical profit from buying and selling F-Code Inc 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
F-Code Inc

Provide an overview of the primary business activities
of F-Code Inc.

What unique competitive advantages
does F-Code Inc hold over its rivals?

What risks and challenges
does F-Code Inc face in the near future?

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

Show all valuation multiples
for F-Code Inc.

Provide P/S
for F-Code Inc.

Provide P/E
for F-Code Inc.

Provide P/OCF
for F-Code Inc.

Provide P/FCFE
for F-Code Inc.

Provide P/B
for F-Code Inc.

Provide EV/S
for F-Code Inc.

Provide EV/GP
for F-Code Inc.

Provide EV/EBITDA
for F-Code Inc.

Provide EV/EBIT
for F-Code Inc.

Provide EV/OCF
for F-Code Inc.

Provide EV/FCFF
for F-Code Inc.

Provide EV/IC
for F-Code Inc.

Show me price targets
for F-Code Inc made by professional analysts.

What are the Revenue projections
for F-Code Inc?

How accurate were the past Revenue estimates
for F-Code Inc?

What are the Net Income projections
for F-Code Inc?

How accurate were the past Net Income estimates
for F-Code Inc?

What are the EPS projections
for F-Code Inc?

How accurate were the past EPS estimates
for F-Code Inc?

What are the EBIT projections
for F-Code Inc?

How accurate were the past EBIT estimates
for F-Code Inc?

Compare the revenue forecasts
for F-Code Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of F-Code Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of F-Code Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of F-Code Inc compared to its peers.

Compare the P/E ratios
of F-Code Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing F-Code Inc with its peers.

Analyze the financial leverage
of F-Code Inc compared to its main competitors.

Show all profitability ratios
for F-Code Inc.

Provide ROE
for F-Code Inc.

Provide ROA
for F-Code Inc.

Provide ROIC
for F-Code Inc.

Provide ROCE
for F-Code Inc.

Provide Gross Margin
for F-Code Inc.

Provide Operating Margin
for F-Code Inc.

Provide Net Margin
for F-Code Inc.

Provide FCF Margin
for F-Code Inc.

Show all solvency ratios
for F-Code Inc.

Provide D/E Ratio
for F-Code Inc.

Provide D/A Ratio
for F-Code Inc.

Provide Interest Coverage Ratio
for F-Code Inc.

Provide Altman Z-Score Ratio
for F-Code Inc.

Provide Quick Ratio
for F-Code Inc.

Provide Current Ratio
for F-Code Inc.

Provide Cash Ratio
for F-Code Inc.

What is the historical Revenue growth
over the last 5 years for F-Code Inc?

What is the historical Net Income growth
over the last 5 years for F-Code Inc?

What is the current Free Cash Flow
of F-Code Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for F-Code Inc.

Financials

Balance Sheet Decomposition
F-Code Inc

Current Assets 4.8B
Cash & Short-Term Investments 4.2B
Receivables 569m
Other Current Assets 18.2m
Non-Current Assets 6.2B
Long-Term Investments 67.4m
PP&E 238.4m
Intangibles 4.4B
Other Non-Current Assets 1.4B
Current Liabilities 2.2B
Accounts Payable 207.6m
Short-Term Debt 291.9m
Other Current Liabilities 1.7B
Non-Current Liabilities 5.6B
Long-Term Debt 4.3B
Other Non-Current Liabilities 1.3B
Efficiency

Earnings Waterfall
F-Code Inc

Revenue
2.5B JPY
Cost of Revenue
-1B JPY
Gross Profit
1.5B JPY
Operating Expenses
-818.6m JPY
Operating Income
651.9m JPY
Other Expenses
-167.1m JPY
Net Income
484.8m JPY

Free Cash Flow Analysis
F-Code Inc

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

Profitability Score
Profitability Due Diligence

F-Code Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
65/100
Profitability
Score

F-Code Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

F-Code Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
60/100
Solvency
Score

F-Code Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
F-Code Inc

Wall Street analysts forecast F-Code Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for F-Code Inc is 1 989 JPY with a low forecast of 1 969.5 JPY and a high forecast of 2 047.5 JPY.

Lowest
Price Target
1 969.5 JPY
11% Upside
Average
Price Target
1 989 JPY
12% Upside
Highest
Price Target
2 047.5 JPY
15% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
F-Code Inc

1M 1M
-25%
6M 6M
+216%
1Y 1Y
+119%
3Y 3Y
+43%
5Y 5Y
+43%
10Y 10Y
+43%
Annual Price Range
1 782
52w Low
520.5
52w High
2 772
Price Metrics
Average Annual Return 23.05%
Standard Deviation of Annual Returns 103.46%
Max Drawdown -79%
Shares Statistics
Market Capitalization 18.8B JPY
Shares Outstanding 10 606 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

F-Code Inc

Country

Japan

Industry

Technology

Market Cap

18.8B JPY

Dividend Yield

0%

Description

f-code, Inc. provides CX improvement SaaS 'CODE Marketing Cloud'; DX strategy design and implementation support; marketing support related to the customer acquisition and nurturing. The company is headquartered in Shinjuku, Tokyo-To and currently employs 26 full-time employees. The company went IPO on 2021-12-24. The firm Provides two DX support services. The digital customer acquisition support service is involved in the support of strategic design and organizational design that affects the overall digital strategy, such as market research to which client companies belong, strategy analysis of other companies in the same industry, strategy formulation and human resource development that is responsible for the strategy execution stage. This service also supports the construction of digital communication between client companies and consumers. The digital customer development support service mainly provides support for increasing the contract rate and continuation rate for prospective customers acquired through the product CODE Marketing Cloud.

Contact

TOKYO-TO
Shinjuku
2F, Nippon Life Kagurazaka Sotoboridori Bldg., 1-1, Kagurazaka
+81362728991
https://f-code.co.jp/

IPO

2021-12-24

Employees

26

Officers

Representative Director & President
Mr. Tsutomu Kudo
Head of Business Management Headquarters & Director
Mr. Shinichi Yamazaki
Head of Business Headquarters & Director
Ms. Yuki Arai
Corporate Planning Office Manager & Director
Mr. Takahito Hirai

See Also

Discover More
What is the Intrinsic Value of one F-Code Inc stock?

The intrinsic value of one F-Code Inc stock under the Base Case scenario is 1 177.39 JPY.

Is F-Code Inc stock undervalued or overvalued?

Compared to the current market price of 1 782 JPY, F-Code Inc is Overvalued by 34%.