SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 424 JPY 0.95%
Market Cap: 15B JPY
Have any thoughts about
SpiderPlus & Co?
Write Note

Intrinsic Value

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 443.59 JPY. Compared to the current market price of 424 JPY, SpiderPlus & Co is Undervalued by 4%.

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

Intrinsic Value
443.59 JPY
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
SpiderPlus & Co

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 SpiderPlus & Co 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 SpiderPlus & Co?
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 SpiderPlus & Co

Provide an overview of the primary business activities
of SpiderPlus & Co.

What unique competitive advantages
does SpiderPlus & Co hold over its rivals?

What risks and challenges
does SpiderPlus & Co face in the near future?

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

Show all valuation multiples
for SpiderPlus & Co.

Provide P/S
for SpiderPlus & Co.

Provide P/E
for SpiderPlus & Co.

Provide P/OCF
for SpiderPlus & Co.

Provide P/FCFE
for SpiderPlus & Co.

Provide P/B
for SpiderPlus & Co.

Provide EV/S
for SpiderPlus & Co.

Provide EV/GP
for SpiderPlus & Co.

Provide EV/EBITDA
for SpiderPlus & Co.

Provide EV/EBIT
for SpiderPlus & Co.

Provide EV/OCF
for SpiderPlus & Co.

Provide EV/FCFF
for SpiderPlus & Co.

Provide EV/IC
for SpiderPlus & Co.

Show me price targets
for SpiderPlus & Co made by professional analysts.

What are the Revenue projections
for SpiderPlus & Co?

How accurate were the past Revenue estimates
for SpiderPlus & Co?

What are the Net Income projections
for SpiderPlus & Co?

How accurate were the past Net Income estimates
for SpiderPlus & Co?

What are the EPS projections
for SpiderPlus & Co?

How accurate were the past EPS estimates
for SpiderPlus & Co?

What are the EBIT projections
for SpiderPlus & Co?

How accurate were the past EBIT estimates
for SpiderPlus & Co?

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

Compare the intrinsic valuations
of SpiderPlus & Co and its key competitors using the latest financial data.

Compare historical revenue growth rates
of SpiderPlus & Co against its competitors.

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

Compare the P/E ratios
of SpiderPlus & Co against its peers.

Discuss the investment returns and shareholder value creation
comparing SpiderPlus & Co with its peers.

Analyze the financial leverage
of SpiderPlus & Co compared to its main competitors.

Show all profitability ratios
for SpiderPlus & Co.

Provide ROE
for SpiderPlus & Co.

Provide ROA
for SpiderPlus & Co.

Provide ROIC
for SpiderPlus & Co.

Provide ROCE
for SpiderPlus & Co.

Provide Gross Margin
for SpiderPlus & Co.

Provide Operating Margin
for SpiderPlus & Co.

Provide Net Margin
for SpiderPlus & Co.

Provide FCF Margin
for SpiderPlus & Co.

Show all solvency ratios
for SpiderPlus & Co.

Provide D/E Ratio
for SpiderPlus & Co.

Provide D/A Ratio
for SpiderPlus & Co.

Provide Interest Coverage Ratio
for SpiderPlus & Co.

Provide Altman Z-Score Ratio
for SpiderPlus & Co.

Provide Quick Ratio
for SpiderPlus & Co.

Provide Current Ratio
for SpiderPlus & Co.

Provide Cash Ratio
for SpiderPlus & Co.

What is the historical Revenue growth
over the last 5 years for SpiderPlus & Co?

What is the historical Net Income growth
over the last 5 years for SpiderPlus & Co?

What is the current Free Cash Flow
of SpiderPlus & Co?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
SpiderPlus & Co

Current Assets 3.5B
Cash & Short-Term Investments 2.9B
Receivables 515.3m
Other Current Assets 104.8m
Non-Current Assets 1.1B
PP&E 246.6m
Intangibles 647.9m
Other Non-Current Assets 234m
Current Liabilities 1.1B
Accrued Liabilities 93.7m
Short-Term Debt 250m
Other Current Liabilities 743.7m
Non-Current Liabilities 462.4m
Long-Term Debt 450.9m
Other Non-Current Liabilities 11.5m
Efficiency

Earnings Waterfall
SpiderPlus & Co

Revenue
3.6B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
2.4B JPY
Operating Expenses
-2.9B JPY
Operating Income
-498.7m JPY
Other Expenses
-18.1m JPY
Net Income
-516.8m JPY

Free Cash Flow Analysis
SpiderPlus & Co

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

Profitability Score
Profitability Due Diligence

SpiderPlus & Co's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
ROIC is Increasing
Exceptional 1-Year Revenue Growth
30/100
Profitability
Score

SpiderPlus & Co's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

SpiderPlus & Co's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Short-Term Solvency
70/100
Solvency
Score

SpiderPlus & Co's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
SpiderPlus & Co

Wall Street analysts forecast SpiderPlus & Co stock price to rise over the next 12 months.

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.

Lowest
Price Target
989.8 JPY
133% Upside
Average
Price Target
999.6 JPY
136% Upside
Highest
Price Target
1 029 JPY
143% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SpiderPlus & Co?

Click here to dive deeper.

Dividends

SpiderPlus & Co
does not pay dividends
Shareholder Yield

Current shareholder yield for SpiderPlus & Co 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

SpiderPlus & Co Logo
SpiderPlus & Co

Country

Japan

Industry

Technology

Market Cap

14.9B JPY

Dividend Yield

0%

Description

SpiderPlus & Co. engages in the development and sale of architectural drawings and provides the site management application 'SPIDER PLUS' mainly for the construction industry. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 136 full-time employees. The company went IPO on 2021-03-30. The firm operates in two business segments. The ICT segment provides SPIDERPLUS service, an architectural drawing and site management application mainly for the construction industry. The segment develops and sells software as a service (SaaS) that contributes to productivity improvement through digital transformation of on-site operations in the construction industry. The segment provides services centered on the SPIDERPLUS mainly to the general construction industry, as well as the electrical and air conditioning equipment industry. SPIDERPLUS is a service that makes it possible to make construction site drawings paperless with tablets and smartphones, and to improve work efficiency by capturing measured values in the app in cooperation with inspection equipment. The Engineering segment provides construction sites such as Armaflex. The segment focus on thermal insulation work.

Contact

TOKYO-TO
Minato-ku
27F, Sumitomofudosan Toranomon Tower Bldg., 2-2-1, Toranomon
+81367092830
spiderplus.co.jp

IPO

2021-03-30

Employees

136

Officers

President, CEO & Director
Mr. Kenji Ito
Executive Officer, CFO, Head of Business Management Group & Executive Director
Mr. Yutaka Fujiwara
Executive Officer, CTO, Head of Product Group & Executive Director
Mr. Tomoyuki Fujita
Executive Officer, Head of Legal Officer & Overseas Business Group
Mr. Shunsuke Takahashi
Executive Officer & HR Manager
Mr. Koichi Ishii
Executive Officer, Head of Corporate Design Department & Executive Director
Mr. Masato Suzuki
Show More
Executive Officer, Deputy Head of Business Group & Director
Mr. Hiroki Kawai
Executive Officer, Tech Lead & GM of Development Department of Product Group
Mr. Hiroo Masuda
Operating & Chief Intellectual Property Officer
Mr. Masahito Taniguchi
Executive Officer & Head of Business Group
Seiji Sato
Show Less

See Also

Discover More
What is the Intrinsic Value of one SpiderPlus & Co stock?

The intrinsic value of one SpiderPlus & Co stock under the Base Case scenario is 443.59 JPY.

Is SpiderPlus & Co stock undervalued or overvalued?

Compared to the current market price of 424 JPY, SpiderPlus & Co is Undervalued by 4%.

Back to Top