First Time Loading...

Crooz Inc
TSE:2138

Watchlist Manager
Crooz Inc Logo
Crooz Inc
TSE:2138
Watchlist
Price: 772 JPY 0.65% Market Closed
Updated: May 1, 2024

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%.

Key Points:
Intrinsic Value
Base Case
511.9 JPY
Overvaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Crooz Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Crooz Inc

Provide an overview of the primary business activities
of Crooz Inc.

What unique competitive advantages
does Crooz Inc hold over its rivals?

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

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

Show all valuation multiples
for Crooz Inc.

Provide P/S
for Crooz Inc.

Provide P/E
for Crooz Inc.

Provide P/OCF
for Crooz Inc.

Provide P/FCFE
for Crooz Inc.

Provide P/B
for Crooz Inc.

Provide EV/S
for Crooz Inc.

Provide EV/GP
for Crooz Inc.

Provide EV/EBITDA
for Crooz Inc.

Provide EV/EBIT
for Crooz Inc.

Provide EV/OCF
for Crooz Inc.

Provide EV/FCFF
for Crooz Inc.

Provide EV/IC
for Crooz Inc.

Show me price targets
for Crooz Inc made by professional analysts.

What are the Revenue projections
for Crooz Inc?

How accurate were the past Revenue estimates
for Crooz Inc?

What are the Net Income projections
for Crooz Inc?

How accurate were the past Net Income estimates
for Crooz Inc?

What are the EPS projections
for Crooz Inc?

How accurate were the past EPS estimates
for Crooz Inc?

What are the EBIT projections
for Crooz Inc?

How accurate were the past EBIT estimates
for Crooz Inc?

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

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

Compare historical revenue growth rates
of Crooz Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Crooz Inc.

Provide ROE
for Crooz Inc.

Provide ROA
for Crooz Inc.

Provide ROIC
for Crooz Inc.

Provide ROCE
for Crooz Inc.

Provide Gross Margin
for Crooz Inc.

Provide Operating Margin
for Crooz Inc.

Provide Net Margin
for Crooz Inc.

Provide FCF Margin
for Crooz Inc.

Show all solvency ratios
for Crooz Inc.

Provide D/E Ratio
for Crooz Inc.

Provide D/A Ratio
for Crooz Inc.

Provide Interest Coverage Ratio
for Crooz Inc.

Provide Altman Z-Score Ratio
for Crooz Inc.

Provide Quick Ratio
for Crooz Inc.

Provide Current Ratio
for Crooz Inc.

Provide Cash Ratio
for Crooz Inc.

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

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

What is the current Free Cash Flow
of Crooz Inc?

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

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Crooz Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive ROE
Negative 1-Year Revenue Growth
42/100
Profitability
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.

High Interest Coverage
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
61/100
Solvency
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

Wall Street analysts forecast Crooz Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Crooz Inc is 2 850 JPY .

Lowest
Price Target
Not Available
Average
Price Target
2 850 JPY
269% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Crooz Inc

1M 1M
-1%
6M 6M
-13%
1Y 1Y
-16%
3Y 3Y
-63%
5Y 5Y
-50%
10Y 10Y
-81%
Annual Price Range
772
52w Low
685
52w High
1 205
Price Metrics
Average Annual Return -9.63%
Standard Deviation of Annual Returns 10.31%
Max Drawdown -74%
Shares Statistics
Market Capitalization 8.6B JPY
Shares Outstanding 11 122 418
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Crooz Inc Logo
Crooz Inc

Country

Japan

Industry

Retail

Market Cap

8.6B JPY

Dividend Yield

0%

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

TOKYO-TO
Shinagawa-ku
Osaki Garden Tower, 1-1-1, Nishi Shinagawa
+81368670027.0
https://crooz.co.jp/

IPO

2007-02-01

Employees

337

Officers

President & Representative Director
Mr. Koji Obuchi
CFO, Head of Management Strategy & Game Growth Business, Executive Officer and Director
Mr. Yusuke Inagaki
Executive VP, COO, Head of New Business & Director
Mr. Yoshinori Nakasa
Executive Officer & Chief Accounting Officer
Kiyotaka Sekimoto
Executive Officer & CTO
Suzuki Yuichi
Executive Officer & Chief Legal Officer
Masato Ito
Show More
Executive Officer, Chief Public Relations Officer & CBO
Mr. Yu Moroto
Executive VP, Head of Game Application Business and Director
Mr. Shoichi Furuse
Head of Promotion Business
Mr. Ryohei Kojima
Head of SHOPLIST Business
Mr. Takao Harimoto
Show Less

See Also

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

The intrinsic value of one Crooz Inc stock under the Base Case scenario is 511.9 JPY.

Is Crooz Inc stock undervalued or overvalued?

Compared to the current market price of 772 JPY, Crooz Inc is Overvalued by 34%.