Itsumo Inc
TSE:7694

Watchlist Manager
Itsumo Inc Logo
Itsumo Inc
TSE:7694
Watchlist
Price: 455 JPY 1.11% Market Closed
Market Cap: 2.7B JPY
Have any thoughts about
Itsumo Inc?
Write Note

Intrinsic Value

The intrinsic value of one Itsumo Inc stock under the Base Case scenario is 1 887.37 JPY. Compared to the current market price of 455 JPY, Itsumo Inc is Undervalued by 76%.

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

Intrinsic Value
1 887.37 JPY
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Itsumo 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 Itsumo 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 Itsumo Inc?
Bearish
Neutral
Bullish

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 Itsumo Inc

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

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

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

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

Show all valuation multiples
for Itsumo Inc.

Provide P/S
for Itsumo Inc.

Provide P/E
for Itsumo Inc.

Provide P/OCF
for Itsumo Inc.

Provide P/FCFE
for Itsumo Inc.

Provide P/B
for Itsumo Inc.

Provide EV/S
for Itsumo Inc.

Provide EV/GP
for Itsumo Inc.

Provide EV/EBITDA
for Itsumo Inc.

Provide EV/EBIT
for Itsumo Inc.

Provide EV/OCF
for Itsumo Inc.

Provide EV/FCFF
for Itsumo Inc.

Provide EV/IC
for Itsumo Inc.

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

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

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

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

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

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

Show all profitability ratios
for Itsumo Inc.

Provide ROE
for Itsumo Inc.

Provide ROA
for Itsumo Inc.

Provide ROIC
for Itsumo Inc.

Provide ROCE
for Itsumo Inc.

Provide Gross Margin
for Itsumo Inc.

Provide Operating Margin
for Itsumo Inc.

Provide Net Margin
for Itsumo Inc.

Provide FCF Margin
for Itsumo Inc.

Show all solvency ratios
for Itsumo Inc.

Provide D/E Ratio
for Itsumo Inc.

Provide D/A Ratio
for Itsumo Inc.

Provide Interest Coverage Ratio
for Itsumo Inc.

Provide Altman Z-Score Ratio
for Itsumo Inc.

Provide Quick Ratio
for Itsumo Inc.

Provide Current Ratio
for Itsumo Inc.

Provide Cash Ratio
for Itsumo Inc.

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

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

What is the current Free Cash Flow
of Itsumo Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Itsumo Inc

Current Assets 5.7B
Cash & Short-Term Investments 1.4B
Receivables 1.4B
Other Current Assets 2.9B
Non-Current Assets 1.9B
PP&E 278m
Intangibles 501.1m
Other Non-Current Assets 1.1B
Current Liabilities 3.7B
Accounts Payable 1.7B
Accrued Liabilities 27.8m
Short-Term Debt 600m
Other Current Liabilities 1.4B
Non-Current Liabilities 1.5B
Long-Term Debt 1.3B
Other Non-Current Liabilities 145.6m
Efficiency

Earnings Waterfall
Itsumo Inc

Revenue
14.2B JPY
Cost of Revenue
-10.9B JPY
Gross Profit
3.2B JPY
Operating Expenses
-3B JPY
Operating Income
193.5m JPY
Other Expenses
-24.7m JPY
Net Income
168.8m JPY

Free Cash Flow Analysis
Itsumo Inc

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

Profitability Score
Profitability Due Diligence

Itsumo Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
45/100
Profitability
Score

Itsumo Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Itsumo Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
Long-Term Solvency
58/100
Solvency
Score

Itsumo Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Itsumo Inc

There are no price targets for Itsumo 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 Itsumo Inc?

Click here to dive deeper.

Dividends

Itsumo Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Itsumo 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

Itsumo Inc Logo
Itsumo Inc

Country

Japan

Industry

Media

Market Cap

2.7B JPY

Dividend Yield

0%

Description

itsumo.inc.engages in the EC (e-commerce) comprehensive support business. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 248 full-time employees. The company went IPO on 2020-12-21. The firm provides two services, including EC market place service and EC marketing service. The EC marketing service provides EC strategy and execution support for business partners to enter and grow their EC business and solve problems. EC marketing service includes EC consulting service, marketing creative service, EC big data service and other services. The EC market place service supports sales on the domestic and overseas platforms based on sales contracts in the EC field with brand manufacturers. The EC market place service consists of two service categories, including EC business partners and EC fulfillment, and mainly provides services for major companies.

Contact

TOKYO-TO
Chiyoda-ku
7F, Shin Yurakucho Bldg., 1-12-1, Yuraku-cho
+81345801365
itsumo365.co.jp

IPO

2020-12-21

Employees

248

Officers

President & Representative Director
Mr. Mamoru Sakamoto
Executive VP & Director
Mr. Tomoyuki Mochizuki

See Also

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

The intrinsic value of one Itsumo Inc stock under the Base Case scenario is 1 887.37 JPY.

Is Itsumo Inc stock undervalued or overvalued?

Compared to the current market price of 455 JPY, Itsumo Inc is Undervalued by 76%.

Back to Top