
Lilycolor Co Ltd
TSE:9827

Intrinsic Value
The intrinsic value of one
Lilycolor Co Ltd
stock under the Base Case scenario is
697.91
JPY.
Compared to the current market price of 479 JPY,
Lilycolor Co Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of the two valuation methods:

Fundamental Analysis
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.

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 72/100. The higher the solvency score, the more solvent the company is.

Score
Lilycolor Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Balance Sheet Decomposition
Lilycolor Co Ltd
Current Assets | 16.8B |
Cash & Short-Term Investments | 2.8B |
Receivables | 9.6B |
Other Current Assets | 4.5B |
Non-Current Assets | 4B |
PP&E | 1.3B |
Intangibles | 395M |
Other Non-Current Assets | 2.3B |
Current Liabilities | 11.9B |
Accounts Payable | 8.4B |
Accrued Liabilities | 456M |
Short-Term Debt | 614M |
Other Current Liabilities | 2.4B |
Non-Current Liabilities | 1.3B |
Long-Term Debt | 902M |
Other Non-Current Liabilities | 430M |
Capital Structure
Lilycolor Co Ltd
Market Capitalization | 5.9B JPY | |
Total Debt | 1.5B JPY | |
Minority Interest | 0 JPY | |
Preferred Equity | 0 JPY | |
Cash and Equivalents | 2.8B JPY | |
Short-Term Investments | 0 JPY | |
Enterprise Value | 4.6B JPY |
Wall St
Price Targets
Price Targets Summary
Lilycolor Co Ltd
Shareholder Return
Return Decomposition
Main factors of price return
is not available
It is impossible to break down the market cap return as the net margin from 5 years ago is negative.
Price
Lilycolor Co Ltd
Average Annual Return | 6.62% |
Standard Deviation of Annual Returns | 49.84% |
Max Drawdown | -60% |
Market Capitalization | 5.9B JPY |
Shares Outstanding | 12 294 987 |
Percentage of Shares Shorted |
N/A
|
Company Profile


Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
The intrinsic value of one
Lilycolor Co Ltd
stock under the Base Case scenario is
697.91
JPY.
Compared to the current market price of 479 JPY,
Lilycolor Co Ltd
is
Undervalued by 31%.