Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 558 JPY 0.54% Market Closed
Market Cap: 49.8B JPY
Have any thoughts about
Broadleaf Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Broadleaf Co Ltd stock under the Base Case scenario is 617.05 JPY. Compared to the current market price of 558 JPY, Broadleaf Co Ltd is Undervalued by 10%.

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

Intrinsic Value
617.05 JPY
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Broadleaf 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 Broadleaf 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 Broadleaf Co Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Broadleaf Co Ltd

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

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

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

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

Show all valuation multiples
for Broadleaf Co Ltd.

Provide P/S
for Broadleaf Co Ltd.

Provide P/E
for Broadleaf Co Ltd.

Provide P/OCF
for Broadleaf Co Ltd.

Provide P/FCFE
for Broadleaf Co Ltd.

Provide P/B
for Broadleaf Co Ltd.

Provide EV/S
for Broadleaf Co Ltd.

Provide EV/GP
for Broadleaf Co Ltd.

Provide EV/EBITDA
for Broadleaf Co Ltd.

Provide EV/EBIT
for Broadleaf Co Ltd.

Provide EV/OCF
for Broadleaf Co Ltd.

Provide EV/FCFF
for Broadleaf Co Ltd.

Provide EV/IC
for Broadleaf Co Ltd.

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

What are the Revenue projections
for Broadleaf Co Ltd?

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

What are the Net Income projections
for Broadleaf Co Ltd?

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

What are the EPS projections
for Broadleaf Co Ltd?

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

What are the EBIT projections
for Broadleaf Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Broadleaf Co Ltd.

Provide ROE
for Broadleaf Co Ltd.

Provide ROA
for Broadleaf Co Ltd.

Provide ROIC
for Broadleaf Co Ltd.

Provide ROCE
for Broadleaf Co Ltd.

Provide Gross Margin
for Broadleaf Co Ltd.

Provide Operating Margin
for Broadleaf Co Ltd.

Provide Net Margin
for Broadleaf Co Ltd.

Provide FCF Margin
for Broadleaf Co Ltd.

Show all solvency ratios
for Broadleaf Co Ltd.

Provide D/E Ratio
for Broadleaf Co Ltd.

Provide D/A Ratio
for Broadleaf Co Ltd.

Provide Interest Coverage Ratio
for Broadleaf Co Ltd.

Provide Altman Z-Score Ratio
for Broadleaf Co Ltd.

Provide Quick Ratio
for Broadleaf Co Ltd.

Provide Current Ratio
for Broadleaf Co Ltd.

Provide Cash Ratio
for Broadleaf Co Ltd.

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

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

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

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Broadleaf Co Ltd

Current Assets 7.8B
Cash & Short-Term Investments 4B
Receivables 3.1B
Other Current Assets 605.2m
Non-Current Assets 31.1B
Long-Term Investments 1.3B
PP&E 1.4B
Intangibles 26.5B
Other Non-Current Assets 2B
Current Liabilities 11.6B
Accounts Payable 2.8B
Other Current Liabilities 8.8B
Non-Current Liabilities 4.6B
Long-Term Debt 4.2B
Other Non-Current Liabilities 414.4m
Efficiency

Earnings Waterfall
Broadleaf Co Ltd

Revenue
16.4B JPY
Cost of Revenue
-6B JPY
Gross Profit
10.4B JPY
Operating Expenses
-11.2B JPY
Operating Income
-834.5m JPY
Other Expenses
160.2m JPY
Net Income
-674.2m JPY

Free Cash Flow Analysis
Broadleaf Co Ltd

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

Profitability Score
Profitability Due Diligence

Broadleaf Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative Free Cash Flow
39/100
Profitability
Score

Broadleaf Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broadleaf Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Average Altman Z-Score
45/100
Solvency
Score

Broadleaf Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broadleaf Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Broadleaf Co Ltd is 1 020 JPY with a low forecast of 1 010 JPY and a high forecast of 1 050 JPY.

Lowest
Price Target
1 010 JPY
81% Upside
Average
Price Target
1 020 JPY
83% Upside
Highest
Price Target
1 050 JPY
88% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Broadleaf 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 Broadleaf 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

Broadleaf Co Ltd Logo
Broadleaf Co Ltd

Country

Japan

Industry

Technology

Market Cap

49.8B JPY

Dividend Yield

0.18%

Description

Broadleaf Co., Ltd. engages in the provision of information technology services. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 940 full-time employees. The company went IPO on 2013-03-22. The system sales business develops and sells industry-specific business applications, work analysis and optimization softwares, as well as purchases and sells personal computer (PC) bodies and printers. The system support business provides maintenance services, as well as purchases and sells documents and office automation (OA) supplies. The network service business provides database service, server service, settlement agency service of automobile recycling parts, electronic parts ordering function of automobile parts, support tool of tablet type business, as well as analysis service of ecommerce and data.

Contact

TOKYO-TO
Shinagawa-ku
8F, Glass Cube Shinagawa, 4-13-14, Higashi-Shinagawa
+81357813100.0
www.broadleaf.co.jp

IPO

2013-03-22

Employees

940

Officers

President, CEO & Representative Director
Mr. Kenji Oyama
Executive VP & Director
Mr. Kenichi Yamanaka

See Also

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

The intrinsic value of one Broadleaf Co Ltd stock under the Base Case scenario is 617.05 JPY.

Is Broadleaf Co Ltd stock undervalued or overvalued?

Compared to the current market price of 558 JPY, Broadleaf Co Ltd is Undervalued by 10%.

Back to Top