First Time Loading...

KLab Inc
TSE:3656

Watchlist Manager
KLab Inc Logo
KLab Inc
TSE:3656
Watchlist
Price: 253 JPY -2.69% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

KLab, Inc. engages in the planning, development, and operation of mobile games. [ Read More ]

The intrinsic value of one KLab Inc stock under the Base Case scenario is 1 259.43 JPY. Compared to the current market price of 253 JPY, KLab Inc is Undervalued by 80%.

Key Points:
Intrinsic Value
Base Case
1 259.43 JPY
Undervaluation 80%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
KLab Inc

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

Run backtest to discover the historical profit from buying and selling KLab 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
KLab Inc

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

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

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

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

Show all valuation multiples
for KLab Inc.

Provide P/S
for KLab Inc.

Provide P/E
for KLab Inc.

Provide P/OCF
for KLab Inc.

Provide P/FCFE
for KLab Inc.

Provide P/B
for KLab Inc.

Provide EV/S
for KLab Inc.

Provide EV/GP
for KLab Inc.

Provide EV/EBITDA
for KLab Inc.

Provide EV/EBIT
for KLab Inc.

Provide EV/OCF
for KLab Inc.

Provide EV/FCFF
for KLab Inc.

Provide EV/IC
for KLab Inc.

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

What are the Revenue projections
for KLab Inc?

How accurate were the past Revenue estimates
for KLab Inc?

What are the Net Income projections
for KLab Inc?

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

What are the EPS projections
for KLab Inc?

How accurate were the past EPS estimates
for KLab Inc?

What are the EBIT projections
for KLab Inc?

How accurate were the past EBIT estimates
for KLab Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for KLab Inc.

Provide ROE
for KLab Inc.

Provide ROA
for KLab Inc.

Provide ROIC
for KLab Inc.

Provide ROCE
for KLab Inc.

Provide Gross Margin
for KLab Inc.

Provide Operating Margin
for KLab Inc.

Provide Net Margin
for KLab Inc.

Provide FCF Margin
for KLab Inc.

Show all solvency ratios
for KLab Inc.

Provide D/E Ratio
for KLab Inc.

Provide D/A Ratio
for KLab Inc.

Provide Interest Coverage Ratio
for KLab Inc.

Provide Altman Z-Score Ratio
for KLab Inc.

Provide Quick Ratio
for KLab Inc.

Provide Current Ratio
for KLab Inc.

Provide Cash Ratio
for KLab Inc.

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

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

What is the current Free Cash Flow
of KLab Inc?

Financials

Balance Sheet Decomposition
KLab Inc

Current Assets 5.4B
Cash & Short-Term Investments 2.2B
Receivables 1.3B
Other Current Assets 1.9B
Non-Current Assets 12.4B
Long-Term Investments 4.3B
PP&E 156.1m
Intangibles 6.5B
Other Non-Current Assets 1.5B
Current Liabilities 4.1B
Accounts Payable 627.1m
Accrued Liabilities 128.6m
Other Current Liabilities 3.3B
Non-Current Liabilities 2B
Long-Term Debt 1.8B
Other Non-Current Liabilities 164.3m
Efficiency

Earnings Waterfall
KLab Inc

Revenue
10.7B JPY
Cost of Revenue
-9B JPY
Gross Profit
1.8B JPY
Operating Expenses
-3B JPY
Operating Income
-1.2B JPY
Other Expenses
-601m JPY
Net Income
-1.8B JPY

Free Cash Flow Analysis
KLab Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

KLab Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

19/100
Profitability
Score

KLab Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

KLab Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
47/100
Solvency
Score

KLab Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
KLab Inc

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

According to Wall Street analysts, the average 1-year price target for KLab Inc is 516 JPY .

Lowest
Price Target
Not Available
Average
Price Target
516 JPY
104% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
KLab Inc

1M 1M
-31%
6M 6M
-6%
1Y 1Y
-35%
3Y 3Y
-70%
5Y 5Y
-70%
10Y 10Y
-58%
Annual Price Range
253
52w Low
253
52w High
446
Price Metrics
Average Annual Return -12.88%
Standard Deviation of Annual Returns 22.86%
Max Drawdown -82%
Shares Statistics
Market Capitalization 10.2B JPY
Shares Outstanding 40 450 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

KLab Inc Logo
KLab Inc

Country

Japan

Industry

Media

Market Cap

10.2B JPY

Dividend Yield

0%

Description

KLab, Inc. engages in the planning, development, and operation of mobile games. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 642 full-time employees. The company went IPO on 2011-09-27. The firm is engaged in the planning, development and operation of mobile online games, centering on applications for smart phones. The firm is also engaged in the provision of large-scale and high-load infrastructure services, research and consulting services related to games, as well as the operation of venture capital (VC) funds for seed and early stage Internet companies.

Contact

TOKYO-TO
Minato-ku
22F, Roppongi Hills Mori Tower, 6-10-1, Roppongi
https://www.klab.com/

IPO

2011-09-27

Employees

642

Officers

Representative Director, President & CEO
Mr. Hidekatsu Morita
COO, Executive VP & Vice Chairman
Mr. Yosuke Igarashi
CFO, Senior MD, Manager of Corporate Administration Dept & Director
Mr. Kazuyuki Takata
Professional Executive Officer & CTO
Yoshio Hanawa
Executive Officer & Chief Gaming Architect
Mr. Shun Fujiyoshi
Executive Officer
Masaru Seto

See Also

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

The intrinsic value of one KLab Inc stock under the Base Case scenario is 1 259.43 JPY.

Is KLab Inc stock undervalued or overvalued?

Compared to the current market price of 253 JPY, KLab Inc is Undervalued by 80%.