First Time Loading...

Cross Marketing Group Inc
TSE:3675

Watchlist Manager
Cross Marketing Group Inc Logo
Cross Marketing Group Inc
TSE:3675
Watchlist
Price: 507 JPY 0.8%
Updated: Apr 24, 2024

Intrinsic Value

Cross Marketing Group, Inc. operates as a holding company which provides market research and information technology (IT) solutions-related services. [ Read More ]

The intrinsic value of one Cross Marketing Group Inc stock under the Base Case scenario is 1 061.75 JPY. Compared to the current market price of 507 JPY, Cross Marketing Group Inc is Undervalued by 52%.

Key Points:
Intrinsic Value
Base Case
1 061.75 JPY
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cross Marketing Group Inc

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

Run backtest to discover the historical profit from buying and selling Cross Marketing Group 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
Cross Marketing Group Inc

Provide an overview of the primary business activities
of Cross Marketing Group Inc.

What unique competitive advantages
does Cross Marketing Group Inc hold over its rivals?

What risks and challenges
does Cross Marketing Group Inc face in the near future?

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

Show all valuation multiples
for Cross Marketing Group Inc.

Provide P/S
for Cross Marketing Group Inc.

Provide P/E
for Cross Marketing Group Inc.

Provide P/OCF
for Cross Marketing Group Inc.

Provide P/FCFE
for Cross Marketing Group Inc.

Provide P/B
for Cross Marketing Group Inc.

Provide EV/S
for Cross Marketing Group Inc.

Provide EV/GP
for Cross Marketing Group Inc.

Provide EV/EBITDA
for Cross Marketing Group Inc.

Provide EV/EBIT
for Cross Marketing Group Inc.

Provide EV/OCF
for Cross Marketing Group Inc.

Provide EV/FCFF
for Cross Marketing Group Inc.

Provide EV/IC
for Cross Marketing Group Inc.

Compare the intrinsic valuations
of Cross Marketing Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cross Marketing Group Inc against its competitors.

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

Compare the P/E ratios
of Cross Marketing Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cross Marketing Group Inc with its peers.

Analyze the financial leverage
of Cross Marketing Group Inc compared to its main competitors.

Show all profitability ratios
for Cross Marketing Group Inc.

Provide ROE
for Cross Marketing Group Inc.

Provide ROA
for Cross Marketing Group Inc.

Provide ROIC
for Cross Marketing Group Inc.

Provide ROCE
for Cross Marketing Group Inc.

Provide Gross Margin
for Cross Marketing Group Inc.

Provide Operating Margin
for Cross Marketing Group Inc.

Provide Net Margin
for Cross Marketing Group Inc.

Provide FCF Margin
for Cross Marketing Group Inc.

Show all solvency ratios
for Cross Marketing Group Inc.

Provide D/E Ratio
for Cross Marketing Group Inc.

Provide D/A Ratio
for Cross Marketing Group Inc.

Provide Interest Coverage Ratio
for Cross Marketing Group Inc.

Provide Altman Z-Score Ratio
for Cross Marketing Group Inc.

Provide Quick Ratio
for Cross Marketing Group Inc.

Provide Current Ratio
for Cross Marketing Group Inc.

Provide Cash Ratio
for Cross Marketing Group Inc.

What is the historical Revenue growth
over the last 5 years for Cross Marketing Group Inc?

What is the historical Net Income growth
over the last 5 years for Cross Marketing Group Inc?

What is the current Free Cash Flow
of Cross Marketing Group Inc?

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

Financials

Balance Sheet Decomposition
Cross Marketing Group Inc

Current Assets 11.5B
Cash & Short-Term Investments 5.3B
Receivables 4.5B
Other Current Assets 1.6B
Non-Current Assets 3.1B
Long-Term Investments 472.5m
PP&E 256.7m
Intangibles 1.4B
Other Non-Current Assets 1B
Current Liabilities 5.4B
Accounts Payable 1.6B
Accrued Liabilities 454.3m
Short-Term Debt 405.8m
Other Current Liabilities 3B
Non-Current Liabilities 2.6B
Long-Term Debt 2.3B
Other Non-Current Liabilities 340.2m
Efficiency

Earnings Waterfall
Cross Marketing Group Inc

Revenue
24.6B JPY
Cost of Revenue
-14.7B JPY
Gross Profit
9.9B JPY
Operating Expenses
-8.3B JPY
Operating Income
1.6B JPY
Other Expenses
-734m JPY
Net Income
819.3m JPY

Free Cash Flow Analysis
Cross Marketing Group Inc

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

Profitability Score
Profitability Due Diligence

Cross Marketing Group Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive 3-Years Revenue Growth
57/100
Profitability
Score

Cross Marketing Group Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cross Marketing Group Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Negative Net Debt
77/100
Solvency
Score

Cross Marketing Group Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cross Marketing Group Inc

There are no price targets for Cross Marketing Group Inc.
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
Cross Marketing Group Inc

1M 1M
-8%
6M 6M
-23%
1Y 1Y
-25%
3Y 3Y
0%
5Y 5Y
+41%
10Y 10Y
+17%
Annual Price Range
507
52w Low
494
52w High
861
Price Metrics
Average Annual Return 36.52%
Standard Deviation of Annual Returns 91.44%
Max Drawdown -62%
Shares Statistics
Market Capitalization 9.7B JPY
Shares Outstanding 19 292 834
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cross Marketing Group Inc Logo
Cross Marketing Group Inc

Country

Japan

Industry

Media

Market Cap

9.7B JPY

Dividend Yield

2.58%

Description

Cross Marketing Group, Inc. operates as a holding company which provides market research and information technology (IT) solutions-related services. The company is headquartered in Shinjuku, Tokyo-To and currently employs 1,116 full-time employees. The company went IPO on 2013-06-03. The firm and the affiliated companies also engages in the research business and information technology (IT) solution business. The Research segment is engaged in the net research and marketing research related business, as well as the engineer dispatch business. The firm also engages in the promotion business and other marketing support related business.

Contact

TOKYO-TO
Shinjuku
24F, Tokyo Opera city Tower, 3-20-2, Nishi Shinjuku
+81368592250.0
https://www.cm-group.co.jp/

IPO

2013-06-03

Employees

1 116

Officers

CEO, President & Chairman
Mr. Miki Igarashi
MD, GM of Group Corporate Planning Division, CFO & Director
Mr. Koji Onozuka
Executive Officer
Kouhei Kawasaki

See Also

Discover More
What is the Intrinsic Value of one Cross Marketing Group Inc stock?

The intrinsic value of one Cross Marketing Group Inc stock under the Base Case scenario is 1 061.75 JPY.

Is Cross Marketing Group Inc stock undervalued or overvalued?

Compared to the current market price of 507 JPY, Cross Marketing Group Inc is Undervalued by 52%.