C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 2 077 JPY 1.32%
Market Cap: 98.9B JPY
Have any thoughts about
Cybozu Inc?
Write Note

Intrinsic Value

The intrinsic value of one Cybozu Inc stock under the Base Case scenario is 1 831.9 JPY. Compared to the current market price of 2 077 JPY, Cybozu Inc is Overvalued by 12%.

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

Intrinsic Value
1 831.9 JPY
Overvaluation 12%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cybozu 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 Cybozu 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 Cybozu Inc?
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 Cybozu Inc

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

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

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

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

Show all valuation multiples
for Cybozu Inc.

Provide P/S
for Cybozu Inc.

Provide P/E
for Cybozu Inc.

Provide P/OCF
for Cybozu Inc.

Provide P/FCFE
for Cybozu Inc.

Provide P/B
for Cybozu Inc.

Provide EV/S
for Cybozu Inc.

Provide EV/GP
for Cybozu Inc.

Provide EV/EBITDA
for Cybozu Inc.

Provide EV/EBIT
for Cybozu Inc.

Provide EV/OCF
for Cybozu Inc.

Provide EV/FCFF
for Cybozu Inc.

Provide EV/IC
for Cybozu Inc.

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

What are the Revenue projections
for Cybozu Inc?

How accurate were the past Revenue estimates
for Cybozu Inc?

What are the Net Income projections
for Cybozu Inc?

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

What are the EPS projections
for Cybozu Inc?

How accurate were the past EPS estimates
for Cybozu Inc?

What are the EBIT projections
for Cybozu Inc?

How accurate were the past EBIT estimates
for Cybozu Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Cybozu Inc.

Provide ROE
for Cybozu Inc.

Provide ROA
for Cybozu Inc.

Provide ROIC
for Cybozu Inc.

Provide ROCE
for Cybozu Inc.

Provide Gross Margin
for Cybozu Inc.

Provide Operating Margin
for Cybozu Inc.

Provide Net Margin
for Cybozu Inc.

Provide FCF Margin
for Cybozu Inc.

Show all solvency ratios
for Cybozu Inc.

Provide D/E Ratio
for Cybozu Inc.

Provide D/A Ratio
for Cybozu Inc.

Provide Interest Coverage Ratio
for Cybozu Inc.

Provide Altman Z-Score Ratio
for Cybozu Inc.

Provide Quick Ratio
for Cybozu Inc.

Provide Current Ratio
for Cybozu Inc.

Provide Cash Ratio
for Cybozu Inc.

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

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

What is the current Free Cash Flow
of Cybozu Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cybozu Inc

Current Assets 11.1B
Cash & Short-Term Investments 5.7B
Receivables 4.6B
Other Current Assets 894m
Non-Current Assets 9.7B
Long-Term Investments 1.9B
PP&E 5.5B
Intangibles 330m
Other Non-Current Assets 1.9B
Current Liabilities 8.1B
Accrued Liabilities 1.4B
Other Current Liabilities 6.7B
Non-Current Liabilities 170m
Other Non-Current Liabilities 170m
Efficiency

Earnings Waterfall
Cybozu Inc

Revenue
27.2B JPY
Cost of Revenue
-2.6B JPY
Gross Profit
24.7B JPY
Operating Expenses
-21B JPY
Operating Income
3.6B JPY
Other Expenses
-982m JPY
Net Income
2.6B JPY

Free Cash Flow Analysis
Cybozu Inc

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

Profitability Score
Profitability Due Diligence

Cybozu Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROE is Increasing
Positive ROE
58/100
Profitability
Score

Cybozu Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cybozu Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
71/100
Solvency
Score

Cybozu Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cybozu Inc

Wall Street analysts forecast Cybozu Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cybozu Inc is 2 652 JPY with a low forecast of 2 626 JPY and a high forecast of 2 730 JPY.

Lowest
Price Target
2 626 JPY
26% Upside
Average
Price Target
2 652 JPY
28% Upside
Highest
Price Target
2 730 JPY
31% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Cybozu Inc?

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 Cybozu 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Cybozu Inc

Country

Japan

Industry

Technology

Market Cap

98.9B JPY

Dividend Yield

0.67%

Description

Cybozu, Inc. engages in the development, sale and operation of Internet and Intranet services. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 969 full-time employees. The company went IPO on 2000-08-23. The firm's main businesses consist of the development and licensing of group software, the provision of software as a service (SaaS) cloud group software and net services, as well as high value-added system integration (SI) services. The firm operates the development and sales of software products centered on group software.

Contact

TOKYO-TO
Chuo-Ku
27F, Tokyo Nihombashi Tower, 2-7-1, Nihombashi
+81343060803.0
cybozu.co.jp

IPO

2000-08-23

Employees

969

Officers

President & Representative Director
Mr. Yoshihisa Nishibata
Executive Officer and General Manager of Human Resources & Legal Control Headquarter
Ms. Yumika Nakane
Executive Officer and GM of Business Strategy Office & Marketing Division
Mr. Keita Kuriyama
Executive Officer & GM of Sales Headquarters
Mr. Kazumi Tamada
Executive Officer & GM of Management Support Division
Mr. Tadamasa Hayashi
Chief Architect
Mr. Yasutaka Yamamoto
Show More
Executive Officer & Head of Cloud Platform Headquarters
Mr. Shinnosuke Saito
Executive Officer, GM of Development Division and Director & President of Cybozu Labs, Inc.
Mr. Teppei Sato
General Manager of Security Office
Yoichi Akeo
Executive of Public relations department
. Yoshimura
Show Less

See Also

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

The intrinsic value of one Cybozu Inc stock under the Base Case scenario is 1 831.9 JPY.

Is Cybozu Inc stock undervalued or overvalued?

Compared to the current market price of 2 077 JPY, Cybozu Inc is Overvalued by 12%.

Back to Top