No.1Ltd Valuation

Is 3562 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3562 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 3562 (¥1637) is trading below our estimate of fair value (¥6260.63)

Significantly Below Fair Value: 3562 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3562?

Key metric: As 3562 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3562. This is calculated by dividing 3562's market cap by their current earnings.
What is 3562's PE Ratio?
PE Ratio	14.8x
Earnings	JP¥751.00m
Market Cap	JP¥11.09b

3562 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	6x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 3562's PE Ratio compare to its peers?

The above table shows the PE ratio for 3562 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	25.5x
7885 TakanoLtd	46x	n/a	JP¥11.0b
7115 Alpha Purchase	12.3x	n/a	JP¥10.2b
3955 IMURALtd	10.2x	n/a	JP¥9.9b
5890 Officebusters	33.5x	n/a	JP¥16.8b
3562 No.1Ltd	14.8x	n/a	JP¥11.1b

Price-To-Earnings vs Peers: 3562 is good value based on its Price-To-Earnings Ratio (14.8x) compared to the peer average (25.5x).

Price to Earnings Ratio vs Industry

How does 3562's PE Ratio compare vs other companies in the JP Commercial Services Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
7997 Kurogane Kosakusho	1.3x	n/a	US$8.00m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 3562 is expensive based on its Price-To-Earnings Ratio (14.8x) compared to the JP Commercial Services industry average (12.7x).

Price to Earnings Ratio vs Fair Ratio

What is 3562's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3562 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	14.8x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 3562's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.