A

Axxzia Inc
TSE:4936

Watchlist Manager
Axxzia Inc
TSE:4936
Watchlist
Price: 562 JPY 0.54% Market Closed
Market Cap: 13.7B JPY
Have any thoughts about
Axxzia Inc?
Write Note

Intrinsic Value

The intrinsic value of one Axxzia Inc stock under the Base Case scenario is 898.18 JPY. Compared to the current market price of 562 JPY, Axxzia Inc is Undervalued by 37%.

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

Intrinsic Value
898.18 JPY
Undervaluation 37%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
Axxzia 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 Axxzia 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 Axxzia Inc?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Consumer products 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 Axxzia Inc

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

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

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

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

Show all valuation multiples
for Axxzia Inc.

Provide P/S
for Axxzia Inc.

Provide P/E
for Axxzia Inc.

Provide P/OCF
for Axxzia Inc.

Provide P/FCFE
for Axxzia Inc.

Provide P/B
for Axxzia Inc.

Provide EV/S
for Axxzia Inc.

Provide EV/GP
for Axxzia Inc.

Provide EV/EBITDA
for Axxzia Inc.

Provide EV/EBIT
for Axxzia Inc.

Provide EV/OCF
for Axxzia Inc.

Provide EV/FCFF
for Axxzia Inc.

Provide EV/IC
for Axxzia Inc.

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

What are the Revenue projections
for Axxzia Inc?

How accurate were the past Revenue estimates
for Axxzia Inc?

What are the Net Income projections
for Axxzia Inc?

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

What are the EPS projections
for Axxzia Inc?

How accurate were the past EPS estimates
for Axxzia Inc?

What are the EBIT projections
for Axxzia Inc?

How accurate were the past EBIT estimates
for Axxzia Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Axxzia Inc.

Provide ROE
for Axxzia Inc.

Provide ROA
for Axxzia Inc.

Provide ROIC
for Axxzia Inc.

Provide ROCE
for Axxzia Inc.

Provide Gross Margin
for Axxzia Inc.

Provide Operating Margin
for Axxzia Inc.

Provide Net Margin
for Axxzia Inc.

Provide FCF Margin
for Axxzia Inc.

Show all solvency ratios
for Axxzia Inc.

Provide D/E Ratio
for Axxzia Inc.

Provide D/A Ratio
for Axxzia Inc.

Provide Interest Coverage Ratio
for Axxzia Inc.

Provide Altman Z-Score Ratio
for Axxzia Inc.

Provide Quick Ratio
for Axxzia Inc.

Provide Current Ratio
for Axxzia Inc.

Provide Cash Ratio
for Axxzia Inc.

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

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

What is the current Free Cash Flow
of Axxzia Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Axxzia Inc

Current Assets 8.6B
Cash & Short-Term Investments 4.9B
Receivables 864.4m
Other Current Assets 2.8B
Non-Current Assets 1.9B
PP&E 1.3B
Intangibles 262.2m
Other Non-Current Assets 341m
Current Liabilities 1.7B
Accounts Payable 224.6m
Accrued Liabilities 41.9m
Short-Term Debt 450m
Other Current Liabilities 968.3m
Non-Current Liabilities 324.5m
Long-Term Debt 278.7m
Other Non-Current Liabilities 45.7m
Efficiency

Earnings Waterfall
Axxzia Inc

Revenue
12.2B JPY
Cost of Revenue
-2.6B JPY
Gross Profit
9.6B JPY
Operating Expenses
-8.7B JPY
Operating Income
918.3m JPY
Other Expenses
-124m JPY
Net Income
794.3m JPY

Free Cash Flow Analysis
Axxzia Inc

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

Profitability Score
Profitability Due Diligence

Axxzia Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Operating Income
60/100
Profitability
Score

Axxzia Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Axxzia Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Axxzia Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Axxzia Inc

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

According to Wall Street analysts, the average 1-year price target for Axxzia Inc is 1 020 JPY with a low forecast of 1 010 JPY and a high forecast of 1 050 JPY.

Lowest
Price Target
1 010 JPY
80% Upside
Average
Price Target
1 020 JPY
81% Upside
Highest
Price Target
1 050 JPY
87% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Axxzia 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 Axxzia 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

Axxzia Inc

Country

Japan

Industry

Consumer products

Market Cap

13.7B JPY

Dividend Yield

3.56%

Description

Axxzia, Inc. engages in the manufacture and sale of cosmetics and dietary supplements. The company is headquartered in Shinjuku, Tokyo-To and currently employs 97 full-time employees. The company went IPO on 2021-02-18. The Cosmetics business is engaged in the manufacture and sale of cosmetics and dietary supplements. The firm is engaged in the direct sale of products to beauty salon operators and wholesale to beauty salon operators through wholesalers. In addition, the Company is also engaged in the direct sale of products to general consumers and wholesale to Internet mail-order businesses through electronic commerce (EC) sites operated by domestic and overseas Internet mail-order businesses. The firm is also engaged in the direct sale to department store operators, cosmetics retail store operators, domestic tax exemption store operators and mass retailer operators.

Contact

TOKYO-TO
Shinjuku
2F, Shinjuku Island wing, 6-3-1, Nishi-Shinjuku
+81363045840
axxzia.co.jp

IPO

2021-02-18

Employees

97

Officers

President & Director
Mr. Dan Taku
Director and Domestic Sales Manager & GM of Overseas Sales Department
Zhang Hui
Executive VP & Director
Mr. Shoi Oh
MD & Head of Overseas Subsidiaries and Director
Mr. Kun Take

See Also

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

The intrinsic value of one Axxzia Inc stock under the Base Case scenario is 898.18 JPY.

Is Axxzia Inc stock undervalued or overvalued?

Compared to the current market price of 562 JPY, Axxzia Inc is Undervalued by 37%.

Back to Top