AB&Company Co Ltd
TSE:9251
Intrinsic Value
AB&Company Co., Ltd. engages in the management of beauty salon chains under the brand name Agu. [ Read More ]
The intrinsic value of one AB&Company Co Ltd stock under the Base Case scenario is 775.5 JPY. Compared to the current market price of 883 JPY, AB&Company Co Ltd is Overvalued by 12%.
Valuation Backtest
AB&Company Co Ltd
Run backtest to discover the historical profit from buying and selling AB&Company 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
AB&Company Co Ltd
Current Assets | 3.8B |
Cash & Short-Term Investments | 2.3B |
Receivables | 880m |
Other Current Assets | 615m |
Non-Current Assets | 20.5B |
Long-Term Investments | 607m |
PP&E | 6.4B |
Intangibles | 12.9B |
Other Non-Current Assets | 639m |
Current Liabilities | 4.9B |
Accounts Payable | 990m |
Other Current Liabilities | 3.9B |
Non-Current Liabilities | 11.8B |
Long-Term Debt | 9.7B |
Other Non-Current Liabilities | 2.1B |
Earnings Waterfall
AB&Company Co Ltd
Revenue
|
17.1B
JPY
|
Cost of Revenue
|
-9B
JPY
|
Gross Profit
|
8.1B
JPY
|
Operating Expenses
|
-6.4B
JPY
|
Operating Income
|
1.7B
JPY
|
Other Expenses
|
-664m
JPY
|
Net Income
|
1.1B
JPY
|
Free Cash Flow Analysis
AB&Company Co Ltd
Profitability Score
Profitability Due Diligence
AB&Company Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
AB&Company Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
AB&Company Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
AB&Company Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
AB&Company Co Ltd
Shareholder Return
Price
AB&Company Co Ltd
Average Annual Return | -18.41% |
Standard Deviation of Annual Returns | 19.62% |
Max Drawdown | -55% |
Market Capitalization | 12.5B JPY |
Shares Outstanding | 15 100 900 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
AB&Company Co., Ltd. engages in the management of beauty salon chains under the brand name Agu. The company is headquartered in Shinjuku, Tokyo-To and currently employs 160 full-time employees. The company went IPO on 2021-11-19. The firm operates its business through three business segments. The Directly Managed Beauty Salon Operation segment is engaged in the supply of beauty services through the operation of directly managed stores. The Franchise segment is engaged in the supply of franchisees with management guidance, corporate know-how, education and training, sales of private brand products, purchase of materials, advertising agency services, recruitment, and accounting and administrative services. The Interior Design segment is engaged in the supply of services such as interior design for beauty salons and arranging for contractors.
Contact
IPO
Employees
Officers
The intrinsic value of one AB&Company Co Ltd stock under the Base Case scenario is 775.5 JPY.
Compared to the current market price of 883 JPY, AB&Company Co Ltd is Overvalued by 12%.