Balnibarbi Co Ltd
TSE:3418

Watchlist Manager
Balnibarbi Co Ltd Logo
Balnibarbi Co Ltd
TSE:3418
Watchlist
Price: 1 115 JPY Market Closed
Market Cap: 11.9B JPY
Have any thoughts about
Balnibarbi Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Balnibarbi Co Ltd stock under the Base Case scenario is 1 553.07 JPY. Compared to the current market price of 1 115 JPY, Balnibarbi Co Ltd is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 553.07 JPY
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Balnibarbi Co Ltd

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Balnibarbi Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Balnibarbi Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Balnibarbi Co Ltd

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

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

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

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

Show all valuation multiples
for Balnibarbi Co Ltd.

Provide P/S
for Balnibarbi Co Ltd.

Provide P/E
for Balnibarbi Co Ltd.

Provide P/OCF
for Balnibarbi Co Ltd.

Provide P/FCFE
for Balnibarbi Co Ltd.

Provide P/B
for Balnibarbi Co Ltd.

Provide EV/S
for Balnibarbi Co Ltd.

Provide EV/GP
for Balnibarbi Co Ltd.

Provide EV/EBITDA
for Balnibarbi Co Ltd.

Provide EV/EBIT
for Balnibarbi Co Ltd.

Provide EV/OCF
for Balnibarbi Co Ltd.

Provide EV/FCFF
for Balnibarbi Co Ltd.

Provide EV/IC
for Balnibarbi Co Ltd.

Show me price targets
for Balnibarbi Co Ltd made by professional analysts.

What are the Revenue projections
for Balnibarbi Co Ltd?

How accurate were the past Revenue estimates
for Balnibarbi Co Ltd?

What are the Net Income projections
for Balnibarbi Co Ltd?

How accurate were the past Net Income estimates
for Balnibarbi Co Ltd?

What are the EPS projections
for Balnibarbi Co Ltd?

How accurate were the past EPS estimates
for Balnibarbi Co Ltd?

What are the EBIT projections
for Balnibarbi Co Ltd?

How accurate were the past EBIT estimates
for Balnibarbi Co Ltd?

Compare the revenue forecasts
for Balnibarbi Co Ltd with those of its competitors based on recent analyst estimates.

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

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

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

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

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

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

Show all profitability ratios
for Balnibarbi Co Ltd.

Provide ROE
for Balnibarbi Co Ltd.

Provide ROA
for Balnibarbi Co Ltd.

Provide ROIC
for Balnibarbi Co Ltd.

Provide ROCE
for Balnibarbi Co Ltd.

Provide Gross Margin
for Balnibarbi Co Ltd.

Provide Operating Margin
for Balnibarbi Co Ltd.

Provide Net Margin
for Balnibarbi Co Ltd.

Provide FCF Margin
for Balnibarbi Co Ltd.

Show all solvency ratios
for Balnibarbi Co Ltd.

Provide D/E Ratio
for Balnibarbi Co Ltd.

Provide D/A Ratio
for Balnibarbi Co Ltd.

Provide Interest Coverage Ratio
for Balnibarbi Co Ltd.

Provide Altman Z-Score Ratio
for Balnibarbi Co Ltd.

Provide Quick Ratio
for Balnibarbi Co Ltd.

Provide Current Ratio
for Balnibarbi Co Ltd.

Provide Cash Ratio
for Balnibarbi Co Ltd.

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

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

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

Discuss the annual earnings per share (EPS)
trend over the past five years for Balnibarbi Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Balnibarbi Co Ltd

Current Assets 4.5B
Cash & Short-Term Investments 1.9B
Receivables 764.7m
Other Current Assets 1.9B
Non-Current Assets 5.7B
Long-Term Investments 171m
PP&E 3.9B
Intangibles 331.9m
Other Non-Current Assets 1.3B
Current Liabilities 3.6B
Accounts Payable 335.9m
Accrued Liabilities 170.1m
Short-Term Debt 866.5m
Other Current Liabilities 2.2B
Non-Current Liabilities 3.3B
Long-Term Debt 2.4B
Other Non-Current Liabilities 913.8m
Efficiency

Earnings Waterfall
Balnibarbi Co Ltd

Revenue
13.5B JPY
Cost of Revenue
-3.5B JPY
Gross Profit
9.9B JPY
Operating Expenses
-9.3B JPY
Operating Income
647.9m JPY
Other Expenses
-109.7m JPY
Net Income
538.2m JPY

Free Cash Flow Analysis
Balnibarbi Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Balnibarbi Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 3-Years Revenue Growth
55/100
Profitability
Score

Balnibarbi Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Balnibarbi Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
66/100
Solvency
Score

Balnibarbi Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Balnibarbi Co Ltd

Wall Street analysts forecast Balnibarbi Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Balnibarbi Co Ltd is 1 836 JPY with a low forecast of 1 818 JPY and a high forecast of 1 890 JPY.

Lowest
Price Target
1 818 JPY
63% Upside
Average
Price Target
1 836 JPY
65% Upside
Highest
Price Target
1 890 JPY
70% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Balnibarbi Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Balnibarbi Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Balnibarbi Co Ltd Logo
Balnibarbi Co Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

11.9B JPY

Dividend Yield

0.67%

Description

Balnibarbi Co., Ltd. engages in the planning and management of restaurants. The company is headquartered in Osaka, Osaka-Fu and currently employs 562 full-time employees. The company went IPO on 2015-10-28. The firm operates restaurants, cafes, and bars designed and developed by the company, the sweets shop that sells roll cakes, manages restaurants for health-conscious customers represented by athletes, operates Kikusui, a ryokan with a 60-year history, and conducts other businesses such as consulting for planning restaurants and area development.

Contact

OSAKA-FU
Osaka
6F, Nakazawa Karaki Bldg., 1-14-26, Minami Horie, Nishi-ku
+81643906544.0
www.balnibarbi.com

IPO

2015-10-28

Employees

562

Officers

President & Representative Director
Mr. Fumihide Ando
MD, Head of Planning Headquarters & Director
Mr. Kuniko Nakajima
GM of the President's Office & Director
Ryohei Tanaka
GM of Management Headquarters & Director
Daisuke Miyashita

See Also

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

The intrinsic value of one Balnibarbi Co Ltd stock under the Base Case scenario is 1 553.07 JPY.

Is Balnibarbi Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 115 JPY, Balnibarbi Co Ltd is Undervalued by 28%.

Back to Top