Broccoli Co Ltd
TSE:2706
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%.
Valuation Backtest
Broccoli Co Ltd
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.
Fundamental Analysis
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 |
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
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.
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.
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
Shareholder Return
Price
Broccoli Co Ltd
Average Annual Return | -2.3% |
Standard Deviation of Annual Returns | 11.7% |
Max Drawdown | -56% |
Market Capitalization | 13.1B JPY |
Shares Outstanding | 13 085 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.