Mani Inc
TSE:7730

Watchlist Manager
Mani Inc Logo
Mani Inc
TSE:7730
Watchlist
Price: 1 808 JPY -1.04% Market Closed
Market Cap: 178.1B JPY
Have any thoughts about
Mani Inc?
Write Note

Intrinsic Value

The intrinsic value of one Mani Inc stock under the Base Case scenario is 1 928.36 JPY. Compared to the current market price of 1 808 JPY, Mani Inc is Undervalued by 6%.

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

Intrinsic Value
1 928.36 JPY
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Mani Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
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
Mani Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Mani Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Mani Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

1 808 JPY
-1.04%
-1.04%
Benchmark
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:

Mani Inc
JP
Health Care
Market Cap
178.1B JPY
IPO
Jun 29, 2001
Employees
3 313
Japan
Market Cap
178.1B JPY
Industry
Health Care
IPO
Jun 29, 2001
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Mani Inc

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

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

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

Summarize the latest earnings call
of Mani Inc.

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

Show all valuation multiples
for Mani Inc.

Provide P/S
for Mani Inc.

Provide P/E
for Mani Inc.

Provide P/OCF
for Mani Inc.

Provide P/FCFE
for Mani Inc.

Provide P/B
for Mani Inc.

Provide EV/S
for Mani Inc.

Provide EV/GP
for Mani Inc.

Provide EV/EBITDA
for Mani Inc.

Provide EV/EBIT
for Mani Inc.

Provide EV/OCF
for Mani Inc.

Provide EV/FCFF
for Mani Inc.

Provide EV/IC
for Mani Inc.

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

What are the Revenue projections
for Mani Inc?

How accurate were the past Revenue estimates
for Mani Inc?

What are the Net Income projections
for Mani Inc?

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

What are the EPS projections
for Mani Inc?

How accurate were the past EPS estimates
for Mani Inc?

What are the EBIT projections
for Mani Inc?

How accurate were the past EBIT estimates
for Mani Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Mani Inc.

Provide ROE
for Mani Inc.

Provide ROA
for Mani Inc.

Provide ROIC
for Mani Inc.

Provide ROCE
for Mani Inc.

Provide Gross Margin
for Mani Inc.

Provide Operating Margin
for Mani Inc.

Provide Net Margin
for Mani Inc.

Provide FCF Margin
for Mani Inc.

Show all solvency ratios
for Mani Inc.

Provide D/E Ratio
for Mani Inc.

Provide D/A Ratio
for Mani Inc.

Provide Interest Coverage Ratio
for Mani Inc.

Provide Altman Z-Score Ratio
for Mani Inc.

Provide Quick Ratio
for Mani Inc.

Provide Current Ratio
for Mani Inc.

Provide Cash Ratio
for Mani Inc.

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

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

What is the current Free Cash Flow
of Mani Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mani Inc

Current Assets 31.9B
Cash & Short-Term Investments 21.7B
Receivables 2.9B
Other Current Assets 7.4B
Non-Current Assets 25.2B
Long-Term Investments 303m
PP&E 22.7B
Intangibles 1.3B
Other Non-Current Assets 925m
Current Liabilities 3.9B
Accounts Payable 181m
Accrued Liabilities 401m
Other Current Liabilities 3.3B
Non-Current Liabilities 935m
Long-Term Debt 44m
Other Non-Current Liabilities 891m
Efficiency

Earnings Waterfall
Mani Inc

Revenue
28.5B JPY
Cost of Revenue
-10.6B JPY
Gross Profit
17.9B JPY
Operating Expenses
-9.5B JPY
Operating Income
8.4B JPY
Other Expenses
-2.1B JPY
Net Income
6.3B JPY

Free Cash Flow Analysis
Mani Inc

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

Profitability Score
Profitability Due Diligence

Mani Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
65/100
Profitability
Score

Mani Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mani 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

Mani 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
Mani Inc

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

According to Wall Street analysts, the average 1-year price target for Mani Inc is 2 339.88 JPY with a low forecast of 2 020 JPY and a high forecast of 2 646 JPY.

Lowest
Price Target
2 020 JPY
12% Upside
Average
Price Target
2 339.88 JPY
29% Upside
Highest
Price Target
2 646 JPY
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Mani 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 Mani 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
What is the Intrinsic Value of one Mani Inc stock?

The intrinsic value of one Mani Inc stock under the Base Case scenario is 1 928.36 JPY.

Is Mani Inc stock undervalued or overvalued?

Compared to the current market price of 1 808 JPY, Mani Inc is Undervalued by 6%.

Back to Top