With us Corporation

TSE:9696 Stock Report

Market Cap: JP¥29.2b

This company listing is no longer active

This company may still be operating, however this listing is no longer active. Find out why through their latest events.

With us Valuation

Is 9696 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of 9696 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 9696 (¥3225) is trading above our estimate of fair value (¥1505.9)

Significantly Below Future Cash Flow Value: 9696 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9696?

Key metric: As 9696 is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9696. This is calculated by dividing 9696's market cap by their current revenue.
What is 9696's PS Ratio?
PS Ratio1.3x
SalesJP¥22.42b
Market CapJP¥29.17b

Price to Sales Ratio vs Peers

How does 9696's PS Ratio compare to its peers?

The above table shows the PS ratio for 9696 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.6x
9769 GakkyushaLtd
2xn/aJP¥26.8b
7030 SPRIX
0.7x6.38%JP¥24.2b
9795 StepLtd
2.5x4.63%JP¥39.4b
4714 Riso Kyoiku Group
1.1x4.41%JP¥36.1b
9696 With us
1.3x3.84%JP¥29.2b

Price-To-Sales vs Peers: 9696 is good value based on its Price-To-Sales Ratio (1.3x) compared to the peer average (1.5x).

Historical Price to Sales Ratio

Historical Price to Sales Ratio compares a stock's price to its sales over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Sales Ratio vs Industry

How does 9696's PS Ratio compare vs other companies in the JP Consumer Services Industry?

1 CompanyPrice / SalesEstimated GrowthMarket Cap
4735 Kyoshin
0.09x8.22%US$15.20m
No more companies available in this PS range
9696 1.3xIndustry Avg. 0.8xNo. of Companies12PS00.61.21.82.43+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 9696 is expensive based on its Price-To-Sales Ratio (1.3x) compared to the JP Consumer Services industry average (0.8x).

Price to Sales Ratio vs Fair Ratio

What is 9696's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9696 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio1.3x
Fair PS Ratio0.7x

Price-To-Sales vs Fair Ratio: 9696 is expensive based on its Price-To-Sales Ratio (1.3x) compared to the estimated Fair Price-To-Sales Ratio (0.7x).

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.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/09/04 03:05
End of Day Share Price 2025/09/03 00:00
Earnings2025/06/30
Annual Earnings2025/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

With us Corporation is covered by 1 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Nobuo KurahashiIchiyoshi Research Institute Inc.