With us Corp
TSE:9696
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%.
Valuation Backtest
With us Corp
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.
Fundamental Analysis
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 |
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
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.
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.
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
According to Wall Street analysts, the average 1-year price target for With us Corp is 850 JPY .
Shareholder Return
Price
With us Corp
Average Annual Return | 36.75% |
Standard Deviation of Annual Returns | 59.71% |
Max Drawdown | -18% |
Market Capitalization | 13.1B JPY |
Shares Outstanding | 9 039 842 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.