First Time Loading...

With us Corp
TSE:9696

Watchlist Manager
With us Corp Logo
With us Corp
TSE:9696
Watchlist
Price: 1 447 JPY 1.26%
Updated: Apr 26, 2024

Intrinsic Value

With us Corp. engages in the provision of educational services. [ Read More ]

The intrinsic value of one With us Corp stock under the Base Case scenario is 2 689.09 JPY. Compared to the current market price of 1 447 JPY, With us Corp is Undervalued by 46%.

Key Points:
Intrinsic Value
Base Case
2 689.09 JPY
Undervaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
With us Corp

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

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

Provide an overview of the primary business activities
of With us Corp.

What unique competitive advantages
does With us Corp hold over its rivals?

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

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

Show all valuation multiples
for With us Corp.

Provide P/S
for With us Corp.

Provide P/E
for With us Corp.

Provide P/OCF
for With us Corp.

Provide P/FCFE
for With us Corp.

Provide P/B
for With us Corp.

Provide EV/S
for With us Corp.

Provide EV/GP
for With us Corp.

Provide EV/EBITDA
for With us Corp.

Provide EV/EBIT
for With us Corp.

Provide EV/OCF
for With us Corp.

Provide EV/FCFF
for With us Corp.

Provide EV/IC
for With us Corp.

Show me price targets
for With us Corp made by professional analysts.

What are the Revenue projections
for With us Corp?

How accurate were the past Revenue estimates
for With us Corp?

What are the Net Income projections
for With us Corp?

How accurate were the past Net Income estimates
for With us Corp?

What are the EPS projections
for With us Corp?

How accurate were the past EPS estimates
for With us Corp?

What are the EBIT projections
for With us Corp?

How accurate were the past EBIT estimates
for With us Corp?

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

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

Compare historical revenue growth rates
of With us Corp against its competitors.

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

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

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

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

Show all profitability ratios
for With us Corp.

Provide ROE
for With us Corp.

Provide ROA
for With us Corp.

Provide ROIC
for With us Corp.

Provide ROCE
for With us Corp.

Provide Gross Margin
for With us Corp.

Provide Operating Margin
for With us Corp.

Provide Net Margin
for With us Corp.

Provide FCF Margin
for With us Corp.

Show all solvency ratios
for With us Corp.

Provide D/E Ratio
for With us Corp.

Provide D/A Ratio
for With us Corp.

Provide Interest Coverage Ratio
for With us Corp.

Provide Altman Z-Score Ratio
for With us Corp.

Provide Quick Ratio
for With us Corp.

Provide Current Ratio
for With us Corp.

Provide Cash Ratio
for With us Corp.

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

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

What is the current Free Cash Flow
of With us Corp?

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

Financials

Balance Sheet Decomposition
With us Corp

Current Assets 9.9B
Cash & Short-Term Investments 8.4B
Receivables 579.4m
Other Current Assets 830.8m
Non-Current Assets 8.9B
Long-Term Investments 2.8B
PP&E 1.5B
Intangibles 1.5B
Other Non-Current Assets 3.1B
Current Liabilities 10.1B
Accounts Payable 170.3m
Accrued Liabilities 96.2m
Short-Term Debt 1.1B
Other Current Liabilities 8.7B
Non-Current Liabilities 2.6B
Long-Term Debt 650.8m
Other Non-Current Liabilities 2B
Efficiency

Earnings Waterfall
With us Corp

Revenue
20.5B JPY
Cost of Revenue
-13.4B JPY
Gross Profit
7.1B JPY
Operating Expenses
-5.2B JPY
Operating Income
1.9B JPY
Other Expenses
-1.5B JPY
Net Income
382.6m JPY

Free Cash Flow Analysis
With us Corp

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

Profitability Score
Profitability Due Diligence

With us Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
54/100
Profitability
Score

With us Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

With us Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
72/100
Solvency
Score

With us Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
With us Corp

Wall Street analysts forecast With us Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for With us Corp is 850 JPY .

Lowest
Price Target
Not Available
Average
Price Target
850 JPY
41% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
With us Corp

1M 1M
-14%
6M 6M
-7%
1Y 1Y
+72%
3Y 3Y
+202%
5Y 5Y
+307%
10Y 10Y
+629%
Annual Price Range
1 447
52w Low
838
52w High
1 741
Price Metrics
Average Annual Return 36.75%
Standard Deviation of Annual Returns 59.71%
Max Drawdown -18%
Shares Statistics
Market Capitalization 13.1B JPY
Shares Outstanding 9 039 842
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

With us Corp Logo
With us Corp

Country

Japan

Industry

Diversified Consumer Services

Market Cap

13.1B JPY

Dividend Yield

2.1%

Description

With us Corp. engages in the provision of educational services. The company is headquartered in Osaka, Osaka-Fu and currently employs 801 full-time employees. The firm operates in two business segments. The Tutoring School segment is engaged in the operation of tutoring schools with a focus on group and individual tutoring for elementary, middle and high school students. The High School Career Support segment involves in the operation of wide communication system high schools, examination guidance for obtaining various qualifications, the provision of examination guidance services for passing the high school level certification exams, as well as management of Japanese language schools. The others business is involved in the provision of information and communication technology (ICT) education and capacity development business, language services, as well as development of internal training portal sites.

Contact

OSAKA-FU
Osaka
4F, KF Center Bldg., 3-6-2, Bingo-machi, Chuo-ku
+81662644200.0
https://www.with-us.co.jp/

IPO

1990-10-17

Employees

801

Officers

President & Chairman
Mr. Tomio Ikoma
MD, Ability Development/Career Support Business Company Head & Director
Junji Takeshita
MD, GM of General Support Headquarters & Director
Mr. Takushi Akagawa
Operating Officer
Kubo Shinsuke
Executive Officer
Kazumasa Hirai

See Also

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

The intrinsic value of one With us Corp stock under the Base Case scenario is 2 689.09 JPY.

Is With us Corp stock undervalued or overvalued?

Compared to the current market price of 1 447 JPY, With us Corp is Undervalued by 46%.