G

Graphite Design Inc
TSE:7847

Watchlist Manager
Graphite Design Inc
TSE:7847
Watchlist
Price: 801 JPY Market Closed
Market Cap: 5.2B JPY
Have any thoughts about
Graphite Design Inc?
Write Note

Intrinsic Value

The intrinsic value of one Graphite Design Inc stock under the Base Case scenario is 690.94 JPY. Compared to the current market price of 801 JPY, Graphite Design Inc is Overvalued by 14%.

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

Intrinsic Value
690.94 JPY
Overvaluation 14%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation History
Graphite Design 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
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.

Valuation History Unavailable

Historical valuation for Graphite Design 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 Graphite Design Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

801 JPY
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:

Graphite Design Inc
JP
Leisure Products
Market Cap
5.2B JPY
IPO
Dec 19, 2001
Employees
119
Japan
Market Cap
5.2B JPY
Industry
Leisure Products
IPO
Dec 19, 2001
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Graphite Design Inc

Provide an overview of the primary business activities
of Graphite Design Inc.

What unique competitive advantages
does Graphite Design Inc hold over its rivals?

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

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

Show all valuation multiples
for Graphite Design Inc.

Provide P/S
for Graphite Design Inc.

Provide P/E
for Graphite Design Inc.

Provide P/OCF
for Graphite Design Inc.

Provide P/FCFE
for Graphite Design Inc.

Provide P/B
for Graphite Design Inc.

Provide EV/S
for Graphite Design Inc.

Provide EV/GP
for Graphite Design Inc.

Provide EV/EBITDA
for Graphite Design Inc.

Provide EV/EBIT
for Graphite Design Inc.

Provide EV/OCF
for Graphite Design Inc.

Provide EV/FCFF
for Graphite Design Inc.

Provide EV/IC
for Graphite Design Inc.

Show me price targets
for Graphite Design Inc made by professional analysts.

What are the Revenue projections
for Graphite Design Inc?

How accurate were the past Revenue estimates
for Graphite Design Inc?

What are the Net Income projections
for Graphite Design Inc?

How accurate were the past Net Income estimates
for Graphite Design Inc?

What are the EPS projections
for Graphite Design Inc?

How accurate were the past EPS estimates
for Graphite Design Inc?

What are the EBIT projections
for Graphite Design Inc?

How accurate were the past EBIT estimates
for Graphite Design Inc?

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

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

Compare historical revenue growth rates
of Graphite Design Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Graphite Design Inc.

Provide ROE
for Graphite Design Inc.

Provide ROA
for Graphite Design Inc.

Provide ROIC
for Graphite Design Inc.

Provide ROCE
for Graphite Design Inc.

Provide Gross Margin
for Graphite Design Inc.

Provide Operating Margin
for Graphite Design Inc.

Provide Net Margin
for Graphite Design Inc.

Provide FCF Margin
for Graphite Design Inc.

Show all solvency ratios
for Graphite Design Inc.

Provide D/E Ratio
for Graphite Design Inc.

Provide D/A Ratio
for Graphite Design Inc.

Provide Interest Coverage Ratio
for Graphite Design Inc.

Provide Altman Z-Score Ratio
for Graphite Design Inc.

Provide Quick Ratio
for Graphite Design Inc.

Provide Current Ratio
for Graphite Design Inc.

Provide Cash Ratio
for Graphite Design Inc.

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

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

What is the current Free Cash Flow
of Graphite Design Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Graphite Design Inc

Current Assets 4.8B
Cash & Short-Term Investments 3.6B
Receivables 607.6m
Other Current Assets 552.2m
Non-Current Assets 1.4B
PP&E 1.1B
Intangibles 21.6m
Other Non-Current Assets 284.9m
Current Liabilities 674m
Accounts Payable 199.3m
Accrued Liabilities 53.4m
Short-Term Debt 168.3m
Other Current Liabilities 253m
Non-Current Liabilities 480.9m
Other Non-Current Liabilities 480.9m
Efficiency

Earnings Waterfall
Graphite Design Inc

Revenue
3.1B JPY
Cost of Revenue
-1.3B JPY
Gross Profit
1.7B JPY
Operating Expenses
-1.2B JPY
Operating Income
532.1m JPY
Other Expenses
-154.2m JPY
Net Income
377.9m JPY

Free Cash Flow Analysis
Graphite Design Inc

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

Profitability Score
Profitability Due Diligence

Graphite Design Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Free Cash Flow
Positive Operating Income
56/100
Profitability
Score

Graphite Design Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Graphite Design Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
97/100
Solvency
Score

Graphite Design Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Graphite Design Inc

There are no price targets for Graphite Design 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 Graphite Design 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 Graphite Design 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

See Also

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

The intrinsic value of one Graphite Design Inc stock under the Base Case scenario is 690.94 JPY.

Is Graphite Design Inc stock undervalued or overvalued?

Compared to the current market price of 801 JPY, Graphite Design Inc is Overvalued by 14%.

Back to Top