First Time Loading...
A

AB&Company Co Ltd
TSE:9251

Watchlist Manager
AB&Company Co Ltd
TSE:9251
Watchlist
Price: 883 JPY -1.12% Market Closed
Updated: May 2, 2024

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%.

Key Points:
Intrinsic Value
Base Case
775.5 JPY
Overvaluation 12%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
AB&Company 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 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.

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
AB&Company Co Ltd

Provide an overview of the primary business activities
of AB&Company Co Ltd.

What unique competitive advantages
does AB&Company Co Ltd hold over its rivals?

What risks and challenges
does AB&Company Co Ltd face in the near future?

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

Show all valuation multiples
for AB&Company Co Ltd.

Provide P/S
for AB&Company Co Ltd.

Provide P/E
for AB&Company Co Ltd.

Provide P/OCF
for AB&Company Co Ltd.

Provide P/FCFE
for AB&Company Co Ltd.

Provide P/B
for AB&Company Co Ltd.

Provide EV/S
for AB&Company Co Ltd.

Provide EV/GP
for AB&Company Co Ltd.

Provide EV/EBITDA
for AB&Company Co Ltd.

Provide EV/EBIT
for AB&Company Co Ltd.

Provide EV/OCF
for AB&Company Co Ltd.

Provide EV/FCFF
for AB&Company Co Ltd.

Provide EV/IC
for AB&Company Co Ltd.

What are the Revenue projections
for AB&Company Co Ltd?

How accurate were the past Revenue estimates
for AB&Company Co Ltd?

What are the Net Income projections
for AB&Company Co Ltd?

How accurate were the past Net Income estimates
for AB&Company Co Ltd?

What are the EPS projections
for AB&Company Co Ltd?

How accurate were the past EPS estimates
for AB&Company Co Ltd?

What are the EBIT projections
for AB&Company Co Ltd?

How accurate were the past EBIT estimates
for AB&Company Co Ltd?

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

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

Compare historical revenue growth rates
of AB&Company Co Ltd against its competitors.

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

Compare the P/E ratios
of AB&Company Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing AB&Company Co Ltd with its peers.

Analyze the financial leverage
of AB&Company Co Ltd compared to its main competitors.

Show all profitability ratios
for AB&Company Co Ltd.

Provide ROE
for AB&Company Co Ltd.

Provide ROA
for AB&Company Co Ltd.

Provide ROIC
for AB&Company Co Ltd.

Provide ROCE
for AB&Company Co Ltd.

Provide Gross Margin
for AB&Company Co Ltd.

Provide Operating Margin
for AB&Company Co Ltd.

Provide Net Margin
for AB&Company Co Ltd.

Provide FCF Margin
for AB&Company Co Ltd.

Show all solvency ratios
for AB&Company Co Ltd.

Provide D/E Ratio
for AB&Company Co Ltd.

Provide D/A Ratio
for AB&Company Co Ltd.

Provide Interest Coverage Ratio
for AB&Company Co Ltd.

Provide Altman Z-Score Ratio
for AB&Company Co Ltd.

Provide Quick Ratio
for AB&Company Co Ltd.

Provide Current Ratio
for AB&Company Co Ltd.

Provide Cash Ratio
for AB&Company Co Ltd.

What is the historical Revenue growth
over the last 5 years for AB&Company Co Ltd?

What is the historical Net Income growth
over the last 5 years for AB&Company Co Ltd?

What is the current Free Cash Flow
of AB&Company Co Ltd?

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

Financials

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
Efficiency

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

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

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.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
Positive 3-Year Average ROE
55/100
Profitability
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.

High Interest Coverage
Long-Term Solvency
Average D/E
Short-Term Solvency
48/100
Solvency
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

There are no price targets for AB&Company 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
AB&Company Co Ltd

1M 1M
-5%
6M 6M
-13%
1Y 1Y
-13%
3Y 3Y
-39%
5Y 5Y
-39%
10Y 10Y
-39%
Annual Price Range
883
52w Low
873
52w High
1 279
Price Metrics
Average Annual Return -18.41%
Standard Deviation of Annual Returns 19.62%
Max Drawdown -55%
Shares Statistics
Market Capitalization 12.5B JPY
Shares Outstanding 15 100 900
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

AB&Company Co Ltd

Country

Japan

Industry

Diversified Consumer Services

Market Cap

12.5B JPY

Dividend Yield

6.29%

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

TOKYO-TO
Shinjuku
6F, Shinjuku East Square Bldg., 2-16-6, Shinjuku
https://ab-company.co.jp/jp/

IPO

2021-11-19

Employees

160

Officers

President & Chairman
Kazuhiro Ichinose
CFO & Director
Mr. Michihiro Komada

See Also

Discover More
What is the Intrinsic Value of one AB&Company Co Ltd stock?

The intrinsic value of one AB&Company Co Ltd stock under the Base Case scenario is 775.5 JPY.

Is AB&Company Co Ltd stock undervalued or overvalued?

Compared to the current market price of 883 JPY, AB&Company Co Ltd is Overvalued by 12%.