Net One Systems Co., Ltd.

TSE:7518 Stock Report

Market Cap: JP¥355.9b

Net One Systems Valuation

Is 7518 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • 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 7518 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 7518 (¥4502) is trading above our estimate of fair value (¥2584.76)

Significantly Below Fair Value: 7518 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 7518?

Key metric: As 7518 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 7518. This is calculated by dividing 7518's market cap by their current earnings.
What is 7518's PE Ratio?
PE Ratio22.5x
EarningsJP¥15.91b
Market CapJP¥355.91b

Price to Earnings Ratio vs Peers

How does 7518's PE Ratio compare to its peers?

The above table shows the PE ratio for 7518 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average25.5x
4812 Dentsu Soken
27.6x14.1%JP¥378.7b
8056 BIPROGY
19.1x8.3%JP¥459.2b
1973 NEC Networks & System Integration
31.5x11.5%JP¥490.1b
9759 NSD
24x7.5%JP¥256.8b
7518 Net One Systems
22.5x6.8%JP¥355.9b

Price-To-Earnings vs Peers: 7518 is good value based on its Price-To-Earnings Ratio (22.5x) compared to the peer average (25.5x).

Price to Earnings Ratio vs Industry

How does 7518's PE Ratio compare vs other companies in the JP IT Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
7518 22.5xIndustry Avg. 17.4xNo. of Companies31PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 7518 is expensive based on its Price-To-Earnings Ratio (22.5x) compared to the JP IT industry average (17.4x).

Price to Earnings Ratio vs Fair Ratio

What is 7518'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.

7518 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio22.5x
Fair PE Ratio26.5x

Price-To-Earnings vs Fair Ratio: 7518 is good value based on its Price-To-Earnings Ratio (22.5x) compared to the estimated Fair Price-To-Earnings Ratio (26.5x).

Analyst Price Targets

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

The above table shows the analyst 7518 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥4,502.00
JP¥3,650.00
-18.9%
14.7%JP¥4,200.00JP¥2,900.00n/a5
Dec ’25JP¥4,488.00
JP¥3,650.00
-18.7%
14.7%JP¥4,200.00JP¥2,900.00n/a5
Nov ’25JP¥3,647.00
JP¥3,603.75
-1.2%
16.3%JP¥4,230.00JP¥2,650.00n/a8
Oct ’25JP¥3,593.00
JP¥3,603.33
+0.3%
15.4%JP¥4,230.00JP¥2,650.00n/a9
Sep ’25JP¥3,406.00
JP¥3,458.89
+1.6%
16.4%JP¥4,230.00JP¥2,650.00n/a9
Aug ’25JP¥2,965.00
JP¥3,217.78
+8.5%
12.2%JP¥3,810.00JP¥2,650.00n/a9
Jul ’25JP¥3,007.00
JP¥3,217.78
+7.0%
12.2%JP¥3,810.00JP¥2,650.00n/a9
Jun ’25JP¥2,981.00
JP¥3,162.22
+6.1%
11.3%JP¥3,810.00JP¥2,650.00n/a9
May ’25JP¥2,588.50
JP¥2,978.89
+15.1%
16.1%JP¥3,710.00JP¥2,250.00n/a9
Apr ’25JP¥2,686.00
JP¥2,978.89
+10.9%
16.1%JP¥3,710.00JP¥2,250.00n/a9
Mar ’25JP¥2,658.00
JP¥2,778.89
+4.5%
15.2%JP¥3,710.00JP¥2,250.00n/a9
Feb ’25JP¥2,346.00
JP¥2,751.11
+17.3%
16.7%JP¥3,600.00JP¥2,250.00n/a9
Jan ’25JP¥2,403.50
JP¥2,822.86
+17.4%
17.7%JP¥3,600.00JP¥2,250.00n/a7
Dec ’24JP¥2,071.50
JP¥2,954.29
+42.6%
20.7%JP¥3,820.00JP¥2,250.00JP¥4,488.007
Nov ’24JP¥2,341.50
JP¥3,577.50
+52.8%
17.2%JP¥4,600.00JP¥2,400.00JP¥3,647.008
Oct ’24JP¥2,838.00
JP¥3,652.50
+28.7%
13.4%JP¥4,600.00JP¥3,000.00JP¥3,593.008
Sep ’24JP¥2,857.50
JP¥3,702.22
+29.6%
13.1%JP¥4,600.00JP¥3,000.00JP¥3,406.009
Aug ’24JP¥3,162.00
JP¥4,230.00
+33.8%
14.1%JP¥5,700.00JP¥3,500.00JP¥2,965.0010
Jul ’24JP¥3,149.00
JP¥4,233.33
+34.4%
14.9%JP¥5,700.00JP¥3,500.00JP¥3,007.009
Jun ’24JP¥3,250.00
JP¥4,133.33
+27.2%
16.1%JP¥5,700.00JP¥3,300.00JP¥2,981.009
May ’24JP¥3,275.00
JP¥4,212.50
+28.6%
15.3%JP¥5,700.00JP¥3,400.00JP¥2,588.508
Apr ’24JP¥3,165.00
JP¥4,212.50
+33.1%
15.3%JP¥5,700.00JP¥3,400.00JP¥2,686.008
Mar ’24JP¥3,090.00
JP¥4,185.71
+35.5%
12.7%JP¥5,200.00JP¥3,400.00JP¥2,658.007
Feb ’24JP¥3,485.00
JP¥4,112.50
+18.0%
13.9%JP¥5,200.00JP¥3,300.00JP¥2,346.008
Jan ’24JP¥3,430.00
JP¥4,125.00
+20.3%
13.9%JP¥5,200.00JP¥3,300.00JP¥2,403.508
Dec ’23JP¥3,410.00
JP¥4,071.25
+19.4%
14.5%JP¥5,200.00JP¥3,300.00JP¥2,071.508

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/26 15:42
End of Day Share Price 2024/12/26 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

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 here.

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 .

Analyst Sources

Net One Systems Co., Ltd. is covered by 19 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Yuki KanekoBofA Global Research
Mitsunobu TsuruoCitigroup Inc
Hiroyasu EguchiCredit Suisse