First Time Loading...

Broccoli Co Ltd
TSE:2706

Watchlist Manager
Broccoli Co Ltd Logo
Broccoli Co Ltd
TSE:2706
Watchlist
Price: 999 999.9999 JPY 66 744.92% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

BROCCOLI Co., Ltd. engages in the planning, production and sale of content such as animation, games, music, video, card games and cartoon character products. [ Read More ]

The intrinsic value of one Broccoli Co Ltd stock under the Base Case scenario is 404 596.8714 JPY. Compared to the current market price of 999 999.9999 JPY, Broccoli Co Ltd is Overvalued by 60%.

Key Points:
Intrinsic Value
Base Case
404 596.8714 JPY
Overvaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Broccoli Co Ltd

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

Run backtest to discover the historical profit from buying and selling Broccoli Co Ltd 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
Broccoli Co Ltd

Provide an overview of the primary business activities
of Broccoli Co Ltd.

What unique competitive advantages
does Broccoli Co Ltd hold over its rivals?

What risks and challenges
does Broccoli Co Ltd face in the near future?

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

Show all valuation multiples
for Broccoli Co Ltd.

Provide P/S
for Broccoli Co Ltd.

Provide P/E
for Broccoli Co Ltd.

Provide P/OCF
for Broccoli Co Ltd.

Provide P/FCFE
for Broccoli Co Ltd.

Provide P/B
for Broccoli Co Ltd.

Provide EV/S
for Broccoli Co Ltd.

Provide EV/GP
for Broccoli Co Ltd.

Provide EV/EBITDA
for Broccoli Co Ltd.

Provide EV/EBIT
for Broccoli Co Ltd.

Provide EV/OCF
for Broccoli Co Ltd.

Provide EV/FCFF
for Broccoli Co Ltd.

Provide EV/IC
for Broccoli Co Ltd.

Show me price targets
for Broccoli Co Ltd made by professional analysts.

What are the Revenue projections
for Broccoli Co Ltd?

How accurate were the past Revenue estimates
for Broccoli Co Ltd?

What are the Net Income projections
for Broccoli Co Ltd?

How accurate were the past Net Income estimates
for Broccoli Co Ltd?

What are the EPS projections
for Broccoli Co Ltd?

How accurate were the past EPS estimates
for Broccoli Co Ltd?

What are the EBIT projections
for Broccoli Co Ltd?

How accurate were the past EBIT estimates
for Broccoli Co Ltd?

Compare the revenue forecasts
for Broccoli Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Broccoli Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Broccoli Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Broccoli Co Ltd compared to its peers.

Compare the P/E ratios
of Broccoli Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Broccoli Co Ltd with its peers.

Analyze the financial leverage
of Broccoli Co Ltd compared to its main competitors.

Show all profitability ratios
for Broccoli Co Ltd.

Provide ROE
for Broccoli Co Ltd.

Provide ROA
for Broccoli Co Ltd.

Provide ROIC
for Broccoli Co Ltd.

Provide ROCE
for Broccoli Co Ltd.

Provide Gross Margin
for Broccoli Co Ltd.

Provide Operating Margin
for Broccoli Co Ltd.

Provide Net Margin
for Broccoli Co Ltd.

Provide FCF Margin
for Broccoli Co Ltd.

Show all solvency ratios
for Broccoli Co Ltd.

Provide D/E Ratio
for Broccoli Co Ltd.

Provide D/A Ratio
for Broccoli Co Ltd.

Provide Interest Coverage Ratio
for Broccoli Co Ltd.

Provide Altman Z-Score Ratio
for Broccoli Co Ltd.

Provide Quick Ratio
for Broccoli Co Ltd.

Provide Current Ratio
for Broccoli Co Ltd.

Provide Cash Ratio
for Broccoli Co Ltd.

What is the historical Revenue growth
over the last 5 years for Broccoli Co Ltd?

What is the historical Net Income growth
over the last 5 years for Broccoli Co Ltd?

What is the current Free Cash Flow
of Broccoli Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Broccoli Co Ltd.

Financials

Balance Sheet Decomposition
Broccoli Co Ltd

Current Assets 7B
Cash & Short-Term Investments 6.2B
Receivables 366.3m
Other Current Assets 455.8m
Non-Current Assets 3.5B
PP&E 1.8B
Intangibles 1.5B
Other Non-Current Assets 245m
Current Liabilities 1B
Accounts Payable 296.6m
Accrued Liabilities 69.6m
Other Current Liabilities 638.7m
Non-Current Liabilities 194.9m
Other Non-Current Liabilities 194.9m
Efficiency

Earnings Waterfall
Broccoli Co Ltd

Revenue
6.3B JPY
Cost of Revenue
-4.6B JPY
Gross Profit
1.7B JPY
Operating Expenses
-1.5B JPY
Operating Income
142.1m JPY
Other Expenses
-28.5m JPY
Net Income
113.7m JPY

Free Cash Flow Analysis
Broccoli Co Ltd

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

Profitability Score
Profitability Due Diligence

Broccoli Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative 3-Years Revenue Growth
45/100
Profitability
Score

Broccoli Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broccoli Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
78/100
Solvency
Score

Broccoli Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broccoli Co Ltd

There are no price targets for Broccoli Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Broccoli Co Ltd

1M 1M
-
6M 6M
-
1Y 1Y
+66 700%
3Y 3Y
+63 064%
5Y 5Y
+76 746%
10Y 10Y
+34 411%
Annual Price Range
999 999.9999
52w Low
1 491
52w High
999 999.9999
Price Metrics
Average Annual Return -2.3%
Standard Deviation of Annual Returns 11.7%
Max Drawdown -56%
Shares Statistics
Market Capitalization 13.1B JPY
Shares Outstanding 13 085
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Broccoli Co Ltd Logo
Broccoli Co Ltd

Country

Japan

Industry

Media

Market Cap

13.1B JPY

Dividend Yield

0%

Description

BROCCOLI Co., Ltd. engages in the planning, production and sale of content such as animation, games, music, video, card games and cartoon character products. The company is headquartered in Nerima-Ku, Tokyo-To. The company went IPO on 2010-04-01. The firm is engaged in the plan and production of contents, including animation, games, music, videos, trading card games and others, as well as the commercialization of the Company's original characters and characters licensed from other companies. The firm is also engaged in the wholesale of its products to domestic wholesalers and retailers, and the sale through mail order, as well as the collection of information from customers and the transmitting of messages.

Contact

TOKYO-TO
Nerima-ku
Shin Nerima Bldg., 5-14-6, Toyotamakita
+81359462811.0
https://www.broccoli.co.jp/

IPO

2010-04-01

Employees

114

Officers

Pres & Representative Director
Mr. Shigeki Suzuki
GM - Admin Div, Mngr of Fin. & Accounting Dept, Mngr of Personnel Dept, Exec. Officer & Director
Mr. Tomohiro Watanabe
Chief-Corp. Planning Office, Chief-Bus. Promotion Office, Asst. Exec. Officer & Director
Mr. Satoshi Harada
Sr. Exec. Officer, GM - Production Div, Mngr of Production 1 Dept & Director
Mr. Hideki Uchino
Exec. Officer
Akira Isohata
Exec. Officer & Director
Mr. Kazuhiro Igarashi

See Also

Discover More
What is the Intrinsic Value of one Broccoli Co Ltd stock?

The intrinsic value of one Broccoli Co Ltd stock under the Base Case scenario is 404 596.8714 JPY.

Is Broccoli Co Ltd stock undervalued or overvalued?

Compared to the current market price of 999 999.9999 JPY, Broccoli Co Ltd is Overvalued by 60%.