First Brothers Co Ltd
TSE:3454

Watchlist Manager
First Brothers Co Ltd Logo
First Brothers Co Ltd
TSE:3454
Watchlist
Price: 1 163 JPY 1.04% Market Closed
Market Cap: 16.3B JPY
Have any thoughts about
First Brothers Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one First Brothers Co Ltd stock under the Base Case scenario is 3 656.06 JPY. Compared to the current market price of 1 163 JPY, First Brothers Co Ltd is Undervalued by 68%.

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

Intrinsic Value
3 656.06 JPY
Undervaluation 68%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
First Brothers 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 First Brothers 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 First Brothers 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 First Brothers Co Ltd

Provide an overview of the primary business activities
of First Brothers Co Ltd.

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

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

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

Show all valuation multiples
for First Brothers Co Ltd.

Provide P/S
for First Brothers Co Ltd.

Provide P/E
for First Brothers Co Ltd.

Provide P/OCF
for First Brothers Co Ltd.

Provide P/FCFE
for First Brothers Co Ltd.

Provide P/B
for First Brothers Co Ltd.

Provide EV/S
for First Brothers Co Ltd.

Provide EV/GP
for First Brothers Co Ltd.

Provide EV/EBITDA
for First Brothers Co Ltd.

Provide EV/EBIT
for First Brothers Co Ltd.

Provide EV/OCF
for First Brothers Co Ltd.

Provide EV/FCFF
for First Brothers Co Ltd.

Provide EV/IC
for First Brothers Co Ltd.

What are the Revenue projections
for First Brothers Co Ltd?

How accurate were the past Revenue estimates
for First Brothers Co Ltd?

What are the Net Income projections
for First Brothers Co Ltd?

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

What are the EPS projections
for First Brothers Co Ltd?

How accurate were the past EPS estimates
for First Brothers Co Ltd?

What are the EBIT projections
for First Brothers Co Ltd?

How accurate were the past EBIT estimates
for First Brothers Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for First Brothers Co Ltd.

Provide ROE
for First Brothers Co Ltd.

Provide ROA
for First Brothers Co Ltd.

Provide ROIC
for First Brothers Co Ltd.

Provide ROCE
for First Brothers Co Ltd.

Provide Gross Margin
for First Brothers Co Ltd.

Provide Operating Margin
for First Brothers Co Ltd.

Provide Net Margin
for First Brothers Co Ltd.

Provide FCF Margin
for First Brothers Co Ltd.

Show all solvency ratios
for First Brothers Co Ltd.

Provide D/E Ratio
for First Brothers Co Ltd.

Provide D/A Ratio
for First Brothers Co Ltd.

Provide Interest Coverage Ratio
for First Brothers Co Ltd.

Provide Altman Z-Score Ratio
for First Brothers Co Ltd.

Provide Quick Ratio
for First Brothers Co Ltd.

Provide Current Ratio
for First Brothers Co Ltd.

Provide Cash Ratio
for First Brothers Co Ltd.

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

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

What is the current Free Cash Flow
of First Brothers Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
First Brothers Co Ltd

Current Assets 61.2B
Cash & Short-Term Investments 4.3B
Receivables 270.1m
Other Current Assets 56.5B
Non-Current Assets 26.6B
PP&E 23.3B
Intangibles 1.4B
Other Non-Current Assets 1.9B
Current Liabilities 5.4B
Accrued Liabilities 175.5m
Short-Term Debt 71m
Other Current Liabilities 5.2B
Non-Current Liabilities 58.4B
Long-Term Debt 54.3B
Other Non-Current Liabilities 4.1B
Efficiency

Earnings Waterfall
First Brothers Co Ltd

Revenue
14.1B JPY
Cost of Revenue
-9.6B JPY
Gross Profit
4.5B JPY
Operating Expenses
-2.3B JPY
Operating Income
2.2B JPY
Other Expenses
-1.1B JPY
Net Income
1B JPY

Free Cash Flow Analysis
First Brothers Co Ltd

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

Profitability Score
Profitability Due Diligence

First Brothers Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Year Average ROE
40/100
Profitability
Score

First Brothers Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

First Brothers Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Low Altman Z-Score
36/100
Solvency
Score

First Brothers Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
First Brothers Co Ltd

There are no price targets for First Brothers Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for First Brothers 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 First Brothers 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

First Brothers Co Ltd Logo
First Brothers Co Ltd

Country

Japan

Industry

Financial Services

Market Cap

16.3B JPY

Dividend Yield

5.59%

Description

First Brothers Co., Ltd. engages in the business of investment operations. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 134 full-time employees. The company went IPO on 2015-02-18. The firm had two business segments. The Investment Management Business segment is engaged in providing asset management service to customers about the real estate or real estate trust beneficiary rights in the forms of private placement funds. The Investment Banking Business segment is engaged in the operation of accounting capital of the group, as well as providing various advisory services.

Contact

TOKYO-TO
Chiyoda-ku
25F, Marunouchi Bldg., 2-4-1, Marunouchi
+81352195370.0
www.firstbrothers.com

IPO

2015-02-18

Employees

134

Officers

President & Chairman
Mr. Tomoki Yoshihara
Executive Director
Mr. Kohtaro Tamura
GM of Business Management Department & Executive Director
Mr. Kazutaka Tsujino
Executive Director & Executive Officer of Corporate Strategic Business Development Department
Ms. Minami Onishi

See Also

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

The intrinsic value of one First Brothers Co Ltd stock under the Base Case scenario is 3 656.06 JPY.

Is First Brothers Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 163 JPY, First Brothers Co Ltd is Undervalued by 68%.

Back to Top