Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 465 JPY -2.92% Market Closed
Market Cap: 4.7B JPY
Have any thoughts about
Inclusive Inc?
Write Note

Intrinsic Value

The intrinsic value of one Inclusive Inc stock under the Base Case scenario is 763.5 JPY. Compared to the current market price of 465 JPY, Inclusive Inc is Undervalued by 39%.

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

Intrinsic Value
763.5 JPY
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Inclusive 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 Inclusive 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 Inclusive 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 Inclusive Inc

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

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

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

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

Show all valuation multiples
for Inclusive Inc.

Provide P/S
for Inclusive Inc.

Provide P/E
for Inclusive Inc.

Provide P/OCF
for Inclusive Inc.

Provide P/FCFE
for Inclusive Inc.

Provide P/B
for Inclusive Inc.

Provide EV/S
for Inclusive Inc.

Provide EV/GP
for Inclusive Inc.

Provide EV/EBITDA
for Inclusive Inc.

Provide EV/EBIT
for Inclusive Inc.

Provide EV/OCF
for Inclusive Inc.

Provide EV/FCFF
for Inclusive Inc.

Provide EV/IC
for Inclusive Inc.

What are the Revenue projections
for Inclusive Inc?

How accurate were the past Revenue estimates
for Inclusive Inc?

What are the Net Income projections
for Inclusive Inc?

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

What are the EPS projections
for Inclusive Inc?

How accurate were the past EPS estimates
for Inclusive Inc?

What are the EBIT projections
for Inclusive Inc?

How accurate were the past EBIT estimates
for Inclusive Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Inclusive Inc.

Provide ROE
for Inclusive Inc.

Provide ROA
for Inclusive Inc.

Provide ROIC
for Inclusive Inc.

Provide ROCE
for Inclusive Inc.

Provide Gross Margin
for Inclusive Inc.

Provide Operating Margin
for Inclusive Inc.

Provide Net Margin
for Inclusive Inc.

Provide FCF Margin
for Inclusive Inc.

Show all solvency ratios
for Inclusive Inc.

Provide D/E Ratio
for Inclusive Inc.

Provide D/A Ratio
for Inclusive Inc.

Provide Interest Coverage Ratio
for Inclusive Inc.

Provide Altman Z-Score Ratio
for Inclusive Inc.

Provide Quick Ratio
for Inclusive Inc.

Provide Current Ratio
for Inclusive Inc.

Provide Cash Ratio
for Inclusive Inc.

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

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

What is the current Free Cash Flow
of Inclusive Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Inclusive Inc

Current Assets 2.8B
Cash & Short-Term Investments 2.2B
Receivables 449.6m
Other Current Assets 151.4m
Non-Current Assets 2.4B
PP&E 708.1m
Intangibles 1.3B
Other Non-Current Assets 487.2m
Current Liabilities 930.1m
Accounts Payable 279.3m
Accrued Liabilities 8.9m
Short-Term Debt 150m
Other Current Liabilities 491.9m
Non-Current Liabilities 1.5B
Long-Term Debt 507.3m
Other Non-Current Liabilities 1B
Efficiency

Earnings Waterfall
Inclusive Inc

Revenue
5.2B JPY
Cost of Revenue
-3.1B JPY
Gross Profit
2.1B JPY
Operating Expenses
-1.8B JPY
Operating Income
292.9m JPY
Other Expenses
33m JPY
Net Income
325.9m JPY

Free Cash Flow Analysis
Inclusive Inc

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

Profitability Score
Profitability Due Diligence

Inclusive Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
46/100
Profitability
Score

Inclusive Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Inclusive Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Short-Term Solvency
81/100
Solvency
Score

Inclusive Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Inclusive Inc

There are no price targets for Inclusive Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Inclusive Inc?

Click here to dive deeper.

Dividends

Inclusive Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Inclusive 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

Inclusive Inc Logo
Inclusive Inc

Country

Japan

Industry

Technology

Market Cap

4.7B JPY

Dividend Yield

0%

Description

Inclusive, Inc. provides web media management and monetization support services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 95 full-time employees. The company went IPO on 2019-12-20. The digital communications business provides five services. Media management service mainly provides media companies such as TV stations and publishers with content planning and production on the Web. The advertisement operation service is engaged in advertisement marketing, advertisement operation support and content marketing business according to the distribution platform such as the Web and social networking service (SNS). The promotion and planning & public relations (PR) service is engaged in the planning and implementation of advertising plans for clients, as well as the provision of strategic PR services. The engineering services mainly provides applications and Internet services. The personal billing service delivers content written by experts to subscribers in a subscription format.

Contact

TOKYO-TO
Minato-ku
3F, 2nd Kuyo Bldg., 5-10-2, Minami-Aoyama
+81364272020.0
inclusive.co.jp

IPO

2019-12-20

Employees

95

Officers

President & Representative Director
Mr. Makoto Fujita

See Also

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

The intrinsic value of one Inclusive Inc stock under the Base Case scenario is 763.5 JPY.

Is Inclusive Inc stock undervalued or overvalued?

Compared to the current market price of 465 JPY, Inclusive Inc is Undervalued by 39%.

Back to Top