Mani Inc
TSE:7730

Watchlist Manager
Mani Inc Logo
Mani Inc
TSE:7730
Watchlist
Price: 1 742 JPY -0.71% Market Closed
Market Cap: 171.6B 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 1 939.42 JPY. Compared to the current market price of 1 742 JPY, Mani Inc is Undervalued by 10%.

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

Intrinsic Value
1 939.42 JPY
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mani 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 Mani 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 Mani Inc?
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 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
Earnings Calls

Mani Inc. saw robust growth in Q2 2024 with net sales rising 15.7% to JPY 13.908 billion and operating income surging 21.5% to JPY 4.197 billion. Factors such as strong overseas product demand and a weaker Yen contributed to these results. The company maintained its full-year forecast, anticipating further benefits if Yen depreciation continues. It recorded growth across all segments: Surgical, Eyeless Needle, and Dental, with the Eyeless Needle segment performing particularly well. However, increased marketing expenses affected the Dental segment's operating income. Mani also announced interim and year-end dividends of JPY 16 and JPY 23 per share respectively.

What is Earnings Call?
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
16% Upside
Average
Price Target
2 339.88 JPY
34% Upside
Highest
Price Target
2 646 JPY
52% 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

Profile

Mani Inc Logo
Mani Inc

Country

Japan

Industry

Health Care

Market Cap

171.6B JPY

Dividend Yield

2.24%

Description

Mani, Inc. engages in the development, manufacture, and sale of medical instruments specializing in surgical and dental products. The company is headquartered in Utsunomiya-Shi, Tochigi-Ken and currently employs 3,313 full-time employees. The company went IPO on 2001-06-29. The firm operates through three business segments. The Surgical-related Product segment is engaged in the provision of surgical suture needles and threads, as well as ophthalmic knives, born saws, blood vessel knives and other surgical equipment. The Eyeless Needle-related Product segment is engaged in the provision of eyeless surgical suture needles. The Dental-related Product segment is engaged in the manufacture and sale of dental root canal treatment equipment, such as reamers, files, broaches and cleansers; grinding and abrasive agents, such as carborundum points and silicone points; rotating dental treatment equipment, such as diamond burs, carbide burs, stainless burs and others, as well as dental materials, dental stereomicroscopes, among others.

Contact

TOCHIGI-KEN
Utsunomiya-shi
8-3, Kiyohara Industrial Park
+81286671811.0
www.mani.co.jp

IPO

2001-06-29

Employees

3 313

Officers

President, Representative Executive Officer, CEO & Director
Mr. Masahiko Saito
President & Representative Executive Officer
Mr. Masaya Watanabe
Managing Exec Offcr Asstnt to the President (Deputy Corp Offcr), CFO, Dept Head of Bus Admin Dept
Mr. Naohisa Hashimoto
Administrative Officer & Department Head of Global Opera. Department
Mr. Kentaro Inatomi
Sr Mng Exec. Offcr Div Hd of Bus Div, Ofc Head of Corp Plg Ofc, Dept Head of Glbl Sales Dept
Shuichi Kurita
EVP Assistant to the President, CRO & Director
Mr. Kazuo Takahashi M.Sc.
Show More
Managing Exec Offcr Asst Div Head of Monozukuri Division & Dept Head of Manufacturing Dept.
Mr. Tomomi Kosaka
Sr Managing Exec Officer, Div Head of Monozukuri Div & Dept. and Head of Research and Dvlpt Dept.
Mr. Hideshi Fukumoto
Show Less

See Also

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

The intrinsic value of one Mani Inc stock under the Base Case scenario is 1 939.42 JPY.

Is Mani Inc stock undervalued or overvalued?

Compared to the current market price of 1 742 JPY, Mani Inc is Undervalued by 10%.

Back to Top