First Time Loading...

Lilycolor Co Ltd
TSE:9827

Watchlist Manager
Lilycolor Co Ltd Logo
Lilycolor Co Ltd
TSE:9827
Watchlist
Price: 735 JPY -1.34% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Lilycolor Co., Ltd. engages in the interior materials business. [ Read More ]

The intrinsic value of one Lilycolor Co Ltd stock under the Base Case scenario is 945.65 JPY. Compared to the current market price of 735 JPY, Lilycolor Co Ltd is Undervalued by 22%.

Key Points:
Intrinsic Value
Base Case
945.65 JPY
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Lilycolor 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 Lilycolor 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
Lilycolor Co Ltd

Provide an overview of the primary business activities
of Lilycolor Co Ltd.

What unique competitive advantages
does Lilycolor Co Ltd hold over its rivals?

What risks and challenges
does Lilycolor Co Ltd face in the near future?

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

Show all valuation multiples
for Lilycolor Co Ltd.

Provide P/S
for Lilycolor Co Ltd.

Provide P/E
for Lilycolor Co Ltd.

Provide P/OCF
for Lilycolor Co Ltd.

Provide P/FCFE
for Lilycolor Co Ltd.

Provide P/B
for Lilycolor Co Ltd.

Provide EV/S
for Lilycolor Co Ltd.

Provide EV/GP
for Lilycolor Co Ltd.

Provide EV/EBITDA
for Lilycolor Co Ltd.

Provide EV/EBIT
for Lilycolor Co Ltd.

Provide EV/OCF
for Lilycolor Co Ltd.

Provide EV/FCFF
for Lilycolor Co Ltd.

Provide EV/IC
for Lilycolor Co Ltd.

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

Compare historical revenue growth rates
of Lilycolor Co Ltd against its competitors.

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

Compare the P/E ratios
of Lilycolor Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Lilycolor Co Ltd with its peers.

Analyze the financial leverage
of Lilycolor Co Ltd compared to its main competitors.

Show all profitability ratios
for Lilycolor Co Ltd.

Provide ROE
for Lilycolor Co Ltd.

Provide ROA
for Lilycolor Co Ltd.

Provide ROIC
for Lilycolor Co Ltd.

Provide ROCE
for Lilycolor Co Ltd.

Provide Gross Margin
for Lilycolor Co Ltd.

Provide Operating Margin
for Lilycolor Co Ltd.

Provide Net Margin
for Lilycolor Co Ltd.

Provide FCF Margin
for Lilycolor Co Ltd.

Show all solvency ratios
for Lilycolor Co Ltd.

Provide D/E Ratio
for Lilycolor Co Ltd.

Provide D/A Ratio
for Lilycolor Co Ltd.

Provide Interest Coverage Ratio
for Lilycolor Co Ltd.

Provide Altman Z-Score Ratio
for Lilycolor Co Ltd.

Provide Quick Ratio
for Lilycolor Co Ltd.

Provide Current Ratio
for Lilycolor Co Ltd.

Provide Cash Ratio
for Lilycolor Co Ltd.

What is the historical Revenue growth
over the last 5 years for Lilycolor Co Ltd?

What is the historical Net Income growth
over the last 5 years for Lilycolor Co Ltd?

What is the current Free Cash Flow
of Lilycolor Co Ltd?

Financials

Balance Sheet Decomposition
Lilycolor Co Ltd

Current Assets 16B
Cash & Short-Term Investments 2.8B
Receivables 9.1B
Other Current Assets 4.1B
Non-Current Assets 4.2B
Long-Term Investments 461.2m
PP&E 1.5B
Intangibles 315.6m
Other Non-Current Assets 1.9B
Current Liabilities 10.5B
Accounts Payable 8.1B
Accrued Liabilities 639.7m
Short-Term Debt 334.7m
Other Current Liabilities 1.4B
Non-Current Liabilities 1.1B
Long-Term Debt 850.8m
Other Non-Current Liabilities 297.1m
Efficiency

Earnings Waterfall
Lilycolor Co Ltd

Revenue
32.8B JPY
Cost of Revenue
-21.1B JPY
Gross Profit
11.6B JPY
Operating Expenses
-10.2B JPY
Operating Income
1.4B JPY
Other Expenses
-510.4m JPY
Net Income
929.8m JPY

Free Cash Flow Analysis
Lilycolor Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Lilycolor Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

50/100
Profitability
Score

Lilycolor Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Lilycolor Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
74/100
Solvency
Score

Lilycolor Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Lilycolor Co Ltd

There are no price targets for Lilycolor 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
Lilycolor Co Ltd

1M 1M
-1%
6M 6M
+12%
1Y 1Y
+59%
3Y 3Y
+273%
5Y 5Y
+324%
10Y 10Y
+584%
Annual Price Range
735
52w Low
437
52w High
781
Price Metrics
Average Annual Return 64.5%
Standard Deviation of Annual Returns 123.65%
Max Drawdown -46%
Shares Statistics
Market Capitalization 9B JPY
Shares Outstanding 12 294 947
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Lilycolor Co Ltd Logo
Lilycolor Co Ltd

Country

Japan

Industry

Distributors

Market Cap

9B JPY

Dividend Yield

9.66%

Description

Lilycolor Co., Ltd. engages in the interior materials business. The company is headquartered in Shinjuku, Tokyo-To and currently employs 510 full-time employees. The firm operates in two business segments. The Interior segment is engaged in the purchase and sale of interior items, including wall covering materials, curtains and floor materials. This segment mainly outsources the manufacturing of self-developed products under the brand name Lilycolor and sells the products to sales agencies, interior decorators and others. The Space Solution segment is engaged in the purchase and sale of office furniture and supplies, as well as the contract works.

Contact

TOKYO-TO
Shinjuku
7-5-20, Nishi-Shinjuku
+81333667845.0
https://www.lilycolor.co.jp/

IPO

1991-07-23

Employees

510

Officers

Representative Director, President & CEO
Mr. Hiroki Suematsu
Managing Exec. Officer, GM of Space Solution Business Div. & Space Solutions Sales Div. and Director
Mr. Shin Hara
Senior Managing Executive Officer & Representative Director
Mr. Hiroshi Imafuku

See Also

Discover More
What is the Intrinsic Value of one Lilycolor Co Ltd stock?

The intrinsic value of one Lilycolor Co Ltd stock under the Base Case scenario is 945.65 JPY.

Is Lilycolor Co Ltd stock undervalued or overvalued?

Compared to the current market price of 735 JPY, Lilycolor Co Ltd is Undervalued by 22%.