Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 1 058 JPY 2.62% Market Closed
Market Cap: 88.8B JPY
Have any thoughts about
Insource Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Insource Co Ltd stock under the Base Case scenario is 1 029.06 JPY. Compared to the current market price of 1 058 JPY, Insource Co Ltd is Overvalued by 3%.

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

Intrinsic Value
1 029.06 JPY
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Insource Co Ltd

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 Insource Co Ltd 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 Insource Co Ltd?
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 Insource Co Ltd

Provide an overview of the primary business activities
of Insource Co Ltd.

What unique competitive advantages
does Insource Co Ltd hold over its rivals?

What risks and challenges
does Insource Co Ltd face in the near future?

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

Show all valuation multiples
for Insource Co Ltd.

Provide P/S
for Insource Co Ltd.

Provide P/E
for Insource Co Ltd.

Provide P/OCF
for Insource Co Ltd.

Provide P/FCFE
for Insource Co Ltd.

Provide P/B
for Insource Co Ltd.

Provide EV/S
for Insource Co Ltd.

Provide EV/GP
for Insource Co Ltd.

Provide EV/EBITDA
for Insource Co Ltd.

Provide EV/EBIT
for Insource Co Ltd.

Provide EV/OCF
for Insource Co Ltd.

Provide EV/FCFF
for Insource Co Ltd.

Provide EV/IC
for Insource Co Ltd.

Show me price targets
for Insource Co Ltd made by professional analysts.

What are the Revenue projections
for Insource Co Ltd?

How accurate were the past Revenue estimates
for Insource Co Ltd?

What are the Net Income projections
for Insource Co Ltd?

How accurate were the past Net Income estimates
for Insource Co Ltd?

What are the EPS projections
for Insource Co Ltd?

How accurate were the past EPS estimates
for Insource Co Ltd?

What are the EBIT projections
for Insource Co Ltd?

How accurate were the past EBIT estimates
for Insource Co Ltd?

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

Compare the intrinsic valuations
of Insource Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Insource Co Ltd against its competitors.

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

Compare the P/E ratios
of Insource Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Insource Co Ltd with its peers.

Analyze the financial leverage
of Insource Co Ltd compared to its main competitors.

Show all profitability ratios
for Insource Co Ltd.

Provide ROE
for Insource Co Ltd.

Provide ROA
for Insource Co Ltd.

Provide ROIC
for Insource Co Ltd.

Provide ROCE
for Insource Co Ltd.

Provide Gross Margin
for Insource Co Ltd.

Provide Operating Margin
for Insource Co Ltd.

Provide Net Margin
for Insource Co Ltd.

Provide FCF Margin
for Insource Co Ltd.

Show all solvency ratios
for Insource Co Ltd.

Provide D/E Ratio
for Insource Co Ltd.

Provide D/A Ratio
for Insource Co Ltd.

Provide Interest Coverage Ratio
for Insource Co Ltd.

Provide Altman Z-Score Ratio
for Insource Co Ltd.

Provide Quick Ratio
for Insource Co Ltd.

Provide Current Ratio
for Insource Co Ltd.

Provide Cash Ratio
for Insource Co Ltd.

What is the historical Revenue growth
over the last 5 years for Insource Co Ltd?

What is the historical Net Income growth
over the last 5 years for Insource Co Ltd?

What is the current Free Cash Flow
of Insource Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Insource Co Ltd

Current Assets 7.4B
Cash & Short-Term Investments 5.7B
Receivables 1.5B
Other Current Assets 158.2m
Non-Current Assets 5.8B
Long-Term Investments 169.3m
PP&E 3.6B
Intangibles 933m
Other Non-Current Assets 1.1B
Current Liabilities 3.2B
Accounts Payable 206.4m
Accrued Liabilities 338m
Other Current Liabilities 2.7B
Non-Current Liabilities 43m
Other Non-Current Liabilities 43m
Efficiency

Earnings Waterfall
Insource Co Ltd

Revenue
12.5B JPY
Cost of Revenue
-2.9B JPY
Gross Profit
9.6B JPY
Operating Expenses
-4.7B JPY
Operating Income
4.9B JPY
Other Expenses
-1.6B JPY
Net Income
3.4B JPY

Free Cash Flow Analysis
Insource Co Ltd

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

Profitability Score
Profitability Due Diligence

Insource Co Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional ROIC
79/100
Profitability
Score

Insource Co Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Insource Co Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
77/100
Solvency
Score

Insource Co Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Insource Co Ltd

Wall Street analysts forecast Insource Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Insource Co Ltd is 1 581 JPY with a low forecast of 1 515 JPY and a high forecast of 1 732.5 JPY.

Lowest
Price Target
1 515 JPY
43% Upside
Average
Price Target
1 581 JPY
49% Upside
Highest
Price Target
1 732.5 JPY
64% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Insource Co Ltd?

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 Insource Co Ltd 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

Insource Co Ltd Logo
Insource Co Ltd

Country

Japan

Industry

Professional Services

Market Cap

88.8B JPY

Dividend Yield

1.89%

Description

insource Co., Ltd. engages in the educational services business. The company is headquartered in Arakawa-Ku, Tokyo-To and currently employs 382 full-time employees. The company went IPO on 2016-07-21. is a Japan-based company mainly engaged in providing rank-based training, skills-based training and related social people education services. Its educational services business segment includes lecturer dispatched training business, public lectures business, and other business. Lecturer dispatched training business provides training services by dispatching lecturers. Public lectures business provides online training service to customers. Other business engages in providing personnel support system Leaf, operation career transition support business Bizstage and providing human resources education-related services.

Contact

TOKYO-TO
Arakawa-ku
Insource Doukanyama Bldg., 4-19-12, Nishinippori
+81120800225.0
www.insource.co.jp

IPO

2016-07-21

Employees

382

Officers

President, CEO & Representative Director
Takayuki Funahashi
CFO, Executive Officer, Chief of Group Corporate Management, Chief of Group Acct. Dep. & Director
Shigeo Fujimoto
Executive Officer & Vice Manager of Sales Management Office
Tomoyuki Kaeriyama
Ex Officer & Director Group HR & General Affairs, Group Educational Affairs, Insource Business
Ken Imanishi
GM of Group Contents, Ex Officer of Insource Consulting, Inc. & Director of Insource Creative Sol.
Mr. Yoshio Ohata
Exe. Off., Manager of Group Sales Mgmt Off., GM of Sales Dept & Director
Mr. Daisuke Kanai
Show More
Managing Executive Officer & Director
Ms. Kumiko Kawabata
Executive Officer
Hiroaki Matsuki
Executive Officer & Director of Public Course Department
Hideaki Fujita
Executive Off, Manager of IT Service Dept., Chief of Online Busi. Dept. & Chief of IT Support Office
Shun Tanaka
Show Less

See Also

Discover More
What is the Intrinsic Value of one Insource Co Ltd stock?

The intrinsic value of one Insource Co Ltd stock under the Base Case scenario is 1 029.06 JPY.

Is Insource Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 058 JPY, Insource Co Ltd is Overvalued by 3%.

Back to Top