T-Gaia Corp
TSE:3738

Watchlist Manager
T-Gaia Corp Logo
T-Gaia Corp
TSE:3738
Watchlist
Price: 2 659 JPY Market Closed
Market Cap: 148.4B JPY
Have any thoughts about
T-Gaia Corp?
Write Note

Intrinsic Value

The intrinsic value of one T-Gaia Corp stock under the Base Case scenario is 2 935.29 JPY. Compared to the current market price of 2 659 JPY, T-Gaia Corp is Undervalued by 9%.

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

Intrinsic Value
2 935.29 JPY
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
T-Gaia Corp

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 T-Gaia Corp 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 T-Gaia Corp?
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 T-Gaia Corp

Provide an overview of the primary business activities
of T-Gaia Corp.

What unique competitive advantages
does T-Gaia Corp hold over its rivals?

What risks and challenges
does T-Gaia Corp face in the near future?

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

Show all valuation multiples
for T-Gaia Corp.

Provide P/S
for T-Gaia Corp.

Provide P/E
for T-Gaia Corp.

Provide P/OCF
for T-Gaia Corp.

Provide P/FCFE
for T-Gaia Corp.

Provide P/B
for T-Gaia Corp.

Provide EV/S
for T-Gaia Corp.

Provide EV/GP
for T-Gaia Corp.

Provide EV/EBITDA
for T-Gaia Corp.

Provide EV/EBIT
for T-Gaia Corp.

Provide EV/OCF
for T-Gaia Corp.

Provide EV/FCFF
for T-Gaia Corp.

Provide EV/IC
for T-Gaia Corp.

Show me price targets
for T-Gaia Corp made by professional analysts.

What are the Revenue projections
for T-Gaia Corp?

How accurate were the past Revenue estimates
for T-Gaia Corp?

What are the Net Income projections
for T-Gaia Corp?

How accurate were the past Net Income estimates
for T-Gaia Corp?

What are the EPS projections
for T-Gaia Corp?

How accurate were the past EPS estimates
for T-Gaia Corp?

What are the EBIT projections
for T-Gaia Corp?

How accurate were the past EBIT estimates
for T-Gaia Corp?

Compare the revenue forecasts
for T-Gaia Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of T-Gaia Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of T-Gaia Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of T-Gaia Corp compared to its peers.

Compare the P/E ratios
of T-Gaia Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing T-Gaia Corp with its peers.

Analyze the financial leverage
of T-Gaia Corp compared to its main competitors.

Show all profitability ratios
for T-Gaia Corp.

Provide ROE
for T-Gaia Corp.

Provide ROA
for T-Gaia Corp.

Provide ROIC
for T-Gaia Corp.

Provide ROCE
for T-Gaia Corp.

Provide Gross Margin
for T-Gaia Corp.

Provide Operating Margin
for T-Gaia Corp.

Provide Net Margin
for T-Gaia Corp.

Provide FCF Margin
for T-Gaia Corp.

Show all solvency ratios
for T-Gaia Corp.

Provide D/E Ratio
for T-Gaia Corp.

Provide D/A Ratio
for T-Gaia Corp.

Provide Interest Coverage Ratio
for T-Gaia Corp.

Provide Altman Z-Score Ratio
for T-Gaia Corp.

Provide Quick Ratio
for T-Gaia Corp.

Provide Current Ratio
for T-Gaia Corp.

Provide Cash Ratio
for T-Gaia Corp.

What is the historical Revenue growth
over the last 5 years for T-Gaia Corp?

What is the historical Net Income growth
over the last 5 years for T-Gaia Corp?

What is the current Free Cash Flow
of T-Gaia Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for T-Gaia Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
T-Gaia Corp

Current Assets 205.4B
Cash & Short-Term Investments 83.6B
Receivables 30.2B
Other Current Assets 91.6B
Non-Current Assets 40.8B
PP&E 5.3B
Intangibles 21.1B
Other Non-Current Assets 14.4B
Current Liabilities 163.9B
Accounts Payable 9.3B
Accrued Liabilities 2.5B
Other Current Liabilities 152.1B
Non-Current Liabilities 3.4B
Other Non-Current Liabilities 3.4B
Efficiency

Earnings Waterfall
T-Gaia Corp

Revenue
464.7B JPY
Cost of Revenue
-387.5B JPY
Gross Profit
77.2B JPY
Operating Expenses
-66.6B JPY
Operating Income
10.6B JPY
Other Expenses
-2.6B JPY
Net Income
8B JPY

Free Cash Flow Analysis
T-Gaia Corp

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

Profitability Score
Profitability Due Diligence

T-Gaia Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Free Cash Flow
Positive 1-Year Revenue Growth
46/100
Profitability
Score

T-Gaia Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

T-Gaia Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Average Altman Z-Score
Long-Term Solvency
72/100
Solvency
Score

T-Gaia Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
T-Gaia Corp

Wall Street analysts forecast T-Gaia Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for T-Gaia Corp is 2 121.6 JPY with a low forecast of 1 999.8 JPY and a high forecast of 2 289 JPY.

Lowest
Price Target
1 999.8 JPY
25% Downside
Average
Price Target
2 121.6 JPY
20% Downside
Highest
Price Target
2 289 JPY
14% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for T-Gaia Corp?

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 T-Gaia Corp 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

T-Gaia Corp Logo
T-Gaia Corp

Country

Japan

Industry

Retail

Market Cap

148.5B JPY

Dividend Yield

2.82%

Description

T-Gaia Corp. engages in the provision of telecommunications services. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 5,088 full-time employees. The company went IPO on 2004-04-07. The firm operates in three business segments. The Mobile segment provides subscription agency services for mobile phone users to join communication network, and distributes mobile phones to general consumers. The Solution segment sells mobiles phones and provides terminals and communication line management services for corporate customers, as well as line service agency services for both corporate and individual customers. The Payment segment is engaged in the sale of gift cards and electronic money products using the PIN sales system through domestic convenience stores.

Contact

TOKYO-TO
Shibuya-Ku
14-18F, Ebisu Neonato, 4-1-18, Ebisu
+81364091111.0
www.t-gaia.co.jp

IPO

2004-04-07

Employees

5 088

Officers

President & Chairman
Mr. Masato Ishida
Director, EVP & CFO
Mr. Hiroyuki Sugai
Executive VP, CDO & Director
Mr. Hiroyoshi Ueji

See Also

Discover More
What is the Intrinsic Value of one T-Gaia Corp stock?

The intrinsic value of one T-Gaia Corp stock under the Base Case scenario is 2 935.29 JPY.

Is T-Gaia Corp stock undervalued or overvalued?

Compared to the current market price of 2 659 JPY, T-Gaia Corp is Undervalued by 9%.

Back to Top