Crops Corp
TSE:9428
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%.
Valuation Backtest
Crops Corp
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
Crops Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
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.
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
Shareholder Return
Price
Crops Corp
Average Annual Return | 12.67% |
Standard Deviation of Annual Returns | 17.91% |
Max Drawdown | -54% |
Market Capitalization | 9.8B JPY |
Shares Outstanding | 9 036 320 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.