Crooz Inc
TSE:2138
Intrinsic Value
CROOZ, Inc. engages in the mobile entertainment business. [ Read More ]
The intrinsic value of one Crooz Inc stock under the Base Case scenario is 511.9 JPY. Compared to the current market price of 772 JPY, Crooz Inc is Overvalued by 34%.
Valuation Backtest
Crooz Inc
Run backtest to discover the historical profit from buying and selling Crooz Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Crooz Inc
Current Assets | 18.7B |
Cash & Short-Term Investments | 14.3B |
Receivables | 3.3B |
Other Current Assets | 1.1B |
Non-Current Assets | 9.4B |
Long-Term Investments | 5.2B |
PP&E | 586.4m |
Intangibles | 247.5m |
Other Non-Current Assets | 3.3B |
Current Liabilities | 7.2B |
Accounts Payable | 2.2B |
Accrued Liabilities | 448.9m |
Other Current Liabilities | 4.6B |
Non-Current Liabilities | 9.4B |
Long-Term Debt | 9.1B |
Other Non-Current Liabilities | 310.6m |
Earnings Waterfall
Crooz Inc
Revenue
|
13.8B
JPY
|
Cost of Revenue
|
-7.3B
JPY
|
Gross Profit
|
6.4B
JPY
|
Operating Expenses
|
-6.1B
JPY
|
Operating Income
|
388.6m
JPY
|
Other Expenses
|
832.8m
JPY
|
Net Income
|
1.2B
JPY
|
Free Cash Flow Analysis
Crooz Inc
Profitability Score
Profitability Due Diligence
Crooz Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Crooz Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Crooz Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Crooz Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Crooz Inc
According to Wall Street analysts, the average 1-year price target for Crooz Inc is 2 850 JPY .
Shareholder Return
Price
Crooz Inc
Average Annual Return | -9.63% |
Standard Deviation of Annual Returns | 10.31% |
Max Drawdown | -74% |
Market Capitalization | 8.6B JPY |
Shares Outstanding | 11 122 418 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
CROOZ, Inc. engages in the mobile entertainment business. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 337 full-time employees. The company went IPO on 2007-02-01. is a Japan-based company mainly engaged in the provision of services through the Internet. The firm operates in three business segments, including the Internet Content segment, the Internet Commerce segment and the Internet Solution segment. The firm mainly involves in the provision of social games, as well as the blog sites and Internet mail order sites for women. Through the provision of social game named Mobage, the Company obtains usage fees from the users via social game platform companies. The company also involves in the provision of charging contents to communication carriers, as well as the provision of licensed contents.
Contact
IPO
Employees
Officers
The intrinsic value of one Crooz Inc stock under the Base Case scenario is 511.9 JPY.
Compared to the current market price of 772 JPY, Crooz Inc is Overvalued by 34%.