
SpiderPlus & Co
TSE:4192

Intrinsic Value
The intrinsic value of one
SpiderPlus & Co
stock under the Base Case scenario is
hidden
JPY.
Compared to the current market price of 481 JPY,
SpiderPlus & Co
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SpiderPlus & Co
Fundamental Analysis


Revenue & Expenses Breakdown
SpiderPlus & Co
Balance Sheet Decomposition
SpiderPlus & Co
Current Assets | 3.4B |
Cash & Short-Term Investments | 2.7B |
Receivables | 572.4m |
Other Current Assets | 82.5m |
Non-Current Assets | 815.8m |
PP&E | 227.1m |
Intangibles | 356.7m |
Other Non-Current Assets | 232m |
Free Cash Flow Analysis
SpiderPlus & Co
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
SpiderPlus & Co
Revenue
|
4.1B
JPY
|
Cost of Revenue
|
-1.3B
JPY
|
Gross Profit
|
2.8B
JPY
|
Operating Expenses
|
-3.3B
JPY
|
Operating Income
|
-519.2m
JPY
|
Other Expenses
|
-252.5m
JPY
|
Net Income
|
-771.7m
JPY
|
Profitability Score
Profitability Due Diligence
SpiderPlus & Co's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
SpiderPlus & Co's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SpiderPlus & Co's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
SpiderPlus & Co's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SpiderPlus & Co
According to Wall Street analysts, the average 1-year price target for
SpiderPlus & Co
is 999.6 JPY
with a low forecast of 989.8 JPY and a high forecast of 1 029 JPY.
Dividends
Current shareholder yield for SpiderPlus & Co is
hidden
.
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?
The intrinsic value of one
SpiderPlus & Co
stock under the Base Case scenario is
hidden
JPY.
Compared to the current market price of 481 JPY,
SpiderPlus & Co
is
hidden
.