Smaregi Inc
TSE:4431

Watchlist Manager
Smaregi Inc Logo
Smaregi Inc
TSE:4431
Watchlist
Price: 3 170 JPY 0.32% Market Closed
Market Cap: 61B JPY
Have any thoughts about
Smaregi Inc?
Write Note

Intrinsic Value

The intrinsic value of one Smaregi Inc stock under the Base Case scenario is 2 752.29 JPY. Compared to the current market price of 3 170 JPY, Smaregi Inc is Overvalued by 13%.

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

Intrinsic Value
2 752.29 JPY
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Smaregi Inc

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 Smaregi Inc 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 Smaregi Inc?
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 Smaregi Inc

Provide an overview of the primary business activities
of Smaregi Inc.

What unique competitive advantages
does Smaregi Inc hold over its rivals?

What risks and challenges
does Smaregi Inc face in the near future?

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

Show all valuation multiples
for Smaregi Inc.

Provide P/S
for Smaregi Inc.

Provide P/E
for Smaregi Inc.

Provide P/OCF
for Smaregi Inc.

Provide P/FCFE
for Smaregi Inc.

Provide P/B
for Smaregi Inc.

Provide EV/S
for Smaregi Inc.

Provide EV/GP
for Smaregi Inc.

Provide EV/EBITDA
for Smaregi Inc.

Provide EV/EBIT
for Smaregi Inc.

Provide EV/OCF
for Smaregi Inc.

Provide EV/FCFF
for Smaregi Inc.

Provide EV/IC
for Smaregi Inc.

Show me price targets
for Smaregi Inc made by professional analysts.

What are the Revenue projections
for Smaregi Inc?

How accurate were the past Revenue estimates
for Smaregi Inc?

What are the Net Income projections
for Smaregi Inc?

How accurate were the past Net Income estimates
for Smaregi Inc?

What are the EPS projections
for Smaregi Inc?

How accurate were the past EPS estimates
for Smaregi Inc?

What are the EBIT projections
for Smaregi Inc?

How accurate were the past EBIT estimates
for Smaregi Inc?

Compare the revenue forecasts
for Smaregi Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Smaregi Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Smaregi Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Smaregi Inc compared to its peers.

Compare the P/E ratios
of Smaregi Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Smaregi Inc with its peers.

Analyze the financial leverage
of Smaregi Inc compared to its main competitors.

Show all profitability ratios
for Smaregi Inc.

Provide ROE
for Smaregi Inc.

Provide ROA
for Smaregi Inc.

Provide ROIC
for Smaregi Inc.

Provide ROCE
for Smaregi Inc.

Provide Gross Margin
for Smaregi Inc.

Provide Operating Margin
for Smaregi Inc.

Provide Net Margin
for Smaregi Inc.

Provide FCF Margin
for Smaregi Inc.

Show all solvency ratios
for Smaregi Inc.

Provide D/E Ratio
for Smaregi Inc.

Provide D/A Ratio
for Smaregi Inc.

Provide Interest Coverage Ratio
for Smaregi Inc.

Provide Altman Z-Score Ratio
for Smaregi Inc.

Provide Quick Ratio
for Smaregi Inc.

Provide Current Ratio
for Smaregi Inc.

Provide Cash Ratio
for Smaregi Inc.

What is the historical Revenue growth
over the last 5 years for Smaregi Inc?

What is the historical Net Income growth
over the last 5 years for Smaregi Inc?

What is the current Free Cash Flow
of Smaregi Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Smaregi Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Smaregi Inc

Current Assets 6.9B
Cash & Short-Term Investments 5.2B
Receivables 644.3m
Other Current Assets 1.1B
Non-Current Assets 1.4B
Long-Term Investments 55.1m
PP&E 351.2m
Intangibles 428.3m
Other Non-Current Assets 526.3m
Current Liabilities 1.8B
Accounts Payable 290.6m
Accrued Liabilities 231.8m
Other Current Liabilities 1.3B
Non-Current Liabilities 114.7m
Other Non-Current Liabilities 114.7m
Efficiency

Earnings Waterfall
Smaregi Inc

Revenue
9.1B JPY
Cost of Revenue
-3.5B JPY
Gross Profit
5.6B JPY
Operating Expenses
-3.7B JPY
Operating Income
1.9B JPY
Other Expenses
-558.1m JPY
Net Income
1.3B JPY

Free Cash Flow Analysis
Smaregi Inc

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

Profitability Score
Profitability Due Diligence

Smaregi Inc's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROIC
75/100
Profitability
Score

Smaregi Inc's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Smaregi Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
80/100
Solvency
Score

Smaregi Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Smaregi Inc

Wall Street analysts forecast Smaregi Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Smaregi Inc is 2 958 JPY with a low forecast of 2 525 JPY and a high forecast of 3 465 JPY.

Lowest
Price Target
2 525 JPY
20% Downside
Average
Price Target
2 958 JPY
7% Downside
Highest
Price Target
3 465 JPY
9% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Smaregi Inc?

Click here to dive deeper.

Dividends

Smaregi Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Smaregi Inc 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

Smaregi Inc Logo
Smaregi Inc

Country

Japan

Industry

Technology

Market Cap

61B JPY

Dividend Yield

0%

Description

Smaregi, Inc. engages in the planning, designing, development and providing of web services. The company is headquartered in Osaka, Osaka-Fu and currently employs 124 full-time employees. The company went IPO on 2019-02-28. The firm is mainly engaged in provision of cloud services which can manage and analyze the information for business management, including cloud-type point of sale (POS) registers used by restaurants and retailers to manage and analyze sales information Of the cloud system. The firm also engages in sale of tablets, receipt printers and other cash register peripheral equipment.

Contact

OSAKA-FU
Osaka
3F, Nomura Fudosan Midosuji Hocho Bldg., 4-2-12, Hon-machi, Chuo-ku
+81677772405.0
corp.smaregi.jp

IPO

2019-02-28

Employees

124

Officers

President & Representative Director
Mr. Hiroshi Yamamoto
Executive VP & Director
Mr. Ryutarou Minato
Executive Officer
Mr. Tetsuya Takahashi

See Also

Discover More
What is the Intrinsic Value of one Smaregi Inc stock?

The intrinsic value of one Smaregi Inc stock under the Base Case scenario is 2 752.29 JPY.

Is Smaregi Inc stock undervalued or overvalued?

Compared to the current market price of 3 170 JPY, Smaregi Inc is Overvalued by 13%.

Back to Top