First Time Loading...

Crops Corp
TSE:9428

Watchlist Manager
Crops Corp Logo
Crops Corp
TSE:9428
Watchlist
Price: 1 036 JPY -0.48% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Crops Corp. engages in the mobile telecommunications business. [ Read More ]

The intrinsic value of one Crops Corp stock under the Base Case scenario is 4 721.44 JPY. Compared to the current market price of 1 036 JPY, Crops Corp is Undervalued by 78%.

Key Points:
Intrinsic Value
Base Case
4 721.44 JPY
Undervaluation 78%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Crops Corp

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

Run backtest to discover the historical profit from buying and selling Crops Corp 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
Crops Corp

Provide an overview of the primary business activities
of Crops Corp.

What unique competitive advantages
does Crops Corp hold over its rivals?

What risks and challenges
does Crops Corp face in the near future?

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

Show all valuation multiples
for Crops Corp.

Provide P/S
for Crops Corp.

Provide P/E
for Crops Corp.

Provide P/OCF
for Crops Corp.

Provide P/FCFE
for Crops Corp.

Provide P/B
for Crops Corp.

Provide EV/S
for Crops Corp.

Provide EV/GP
for Crops Corp.

Provide EV/EBITDA
for Crops Corp.

Provide EV/EBIT
for Crops Corp.

Provide EV/OCF
for Crops Corp.

Provide EV/FCFF
for Crops Corp.

Provide EV/IC
for Crops Corp.

What are the Revenue projections
for Crops Corp?

How accurate were the past Revenue estimates
for Crops Corp?

What are the Net Income projections
for Crops Corp?

How accurate were the past Net Income estimates
for Crops Corp?

What are the EPS projections
for Crops Corp?

How accurate were the past EPS estimates
for Crops Corp?

What are the EBIT projections
for Crops Corp?

How accurate were the past EBIT estimates
for Crops Corp?

Compare the revenue forecasts
for Crops Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Crops Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Crops Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Crops Corp compared to its peers.

Compare the P/E ratios
of Crops Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Crops Corp with its peers.

Analyze the financial leverage
of Crops Corp compared to its main competitors.

Show all profitability ratios
for Crops Corp.

Provide ROE
for Crops Corp.

Provide ROA
for Crops Corp.

Provide ROIC
for Crops Corp.

Provide ROCE
for Crops Corp.

Provide Gross Margin
for Crops Corp.

Provide Operating Margin
for Crops Corp.

Provide Net Margin
for Crops Corp.

Provide FCF Margin
for Crops Corp.

Show all solvency ratios
for Crops Corp.

Provide D/E Ratio
for Crops Corp.

Provide D/A Ratio
for Crops Corp.

Provide Interest Coverage Ratio
for Crops Corp.

Provide Altman Z-Score Ratio
for Crops Corp.

Provide Quick Ratio
for Crops Corp.

Provide Current Ratio
for Crops Corp.

Provide Cash Ratio
for Crops Corp.

What is the historical Revenue growth
over the last 5 years for Crops Corp?

What is the historical Net Income growth
over the last 5 years for Crops Corp?

What is the current Free Cash Flow
of Crops Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Crops Corp.

Financials

Balance Sheet Decomposition
Crops Corp

Current Assets 18.7B
Cash & Short-Term Investments 7B
Receivables 5.1B
Other Current Assets 6.7B
Non-Current Assets 14.6B
PP&E 3.6B
Intangibles 1.3B
Other Non-Current Assets 9.7B
Current Liabilities 11.7B
Accounts Payable 4.2B
Accrued Liabilities 317m
Short-Term Debt 3B
Other Current Liabilities 4.3B
Non-Current Liabilities 10.5B
Long-Term Debt 141m
Other Non-Current Liabilities 10.3B
Efficiency

Earnings Waterfall
Crops Corp

Revenue
53.4B JPY
Cost of Revenue
-40.2B JPY
Gross Profit
13.3B JPY
Operating Expenses
-11.3B JPY
Operating Income
2B JPY
Other Expenses
-844m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
Crops Corp

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

Profitability Score
Profitability Due Diligence

Crops Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive 3-Year Average ROE
50/100
Profitability
Score

Crops Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Crops Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Short-Term Solvency
73/100
Solvency
Score

Crops Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Crops Corp

There are no price targets for Crops Corp.
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
Crops Corp

1M 1M
-6%
6M 6M
+7%
1Y 1Y
-14%
3Y 3Y
+23%
5Y 5Y
+72%
10Y 10Y
+139%
Annual Price Range
1 036
52w Low
901
52w High
1 252
Price Metrics
Average Annual Return 12.67%
Standard Deviation of Annual Returns 17.91%
Max Drawdown -54%
Shares Statistics
Market Capitalization 9.8B JPY
Shares Outstanding 9 036 320
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Crops Corp Logo
Crops Corp

Country

Japan

Industry

Retail

Market Cap

9.8B JPY

Dividend Yield

3.84%

Description

Crops Corp. engages in the mobile telecommunications business. The company is headquartered in Nagoya, Aichi-Ken and currently employs 854 full-time employees. The company went IPO on 2005-08-11. The company operates through five business segments. Mobile Communications segment is engaged in the operation of au shop in Aichi, Mie, Gifu, Shizuoka, Tokyo, and Kanagawa, and the operation of UQ Mobile in Aichi and Mie. Store Sub-Lease segment is engaged in the provision of store opening and closing support services and store management service centered on restaurants. Stationery Packaging Materials Wholesale segment is engaged in the planning and wholesale of stationery and packaging materials for 100 yen shops, mail order stores, wholesale stores and others. Building Maintenance segment is engaged in the provision of cleaning, facility management and security services for commercial facilities and office buildings. Temporary Staffing segment is engaged in the general worker and specific worker dispatch, and business contracts.

Contact

AICHI-KEN
Nagoya
4-23-9, Meieki, Nakamura-ku
+81525865164.0
https://www.crops.ne.jp/

IPO

2005-08-11

Employees

854

Officers

CEO, President & Representative Director
Mr. Yuki Maeda
Executive Officer & GM of Business Administration Department
Mr. Hisateru Goto
Executive Officer, GM of Sales Headquarters & Director
Megumi Shinami
Managing Executive Officer, GM of Corporate Planning Headquarters & Director
Mr. Koji Okayama
Executive Officer & GM of Business Development Department
Osa Iida
Executive Officer, GM of General Affairs Department & Director
Mr. Takao Asai

See Also

Discover More
What is the Intrinsic Value of one Crops Corp stock?

The intrinsic value of one Crops Corp stock under the Base Case scenario is 4 721.44 JPY.

Is Crops Corp stock undervalued or overvalued?

Compared to the current market price of 1 036 JPY, Crops Corp is Undervalued by 78%.