Media Do Co Ltd
TSE:3678
Intrinsic Value
MEDIA DO Co., Ltd. engages in digital content distribution, internet advertising, system provision and media consulting business. [ Read More ]
The intrinsic value of one Media Do Co Ltd stock under the Base Case scenario is 2 102.29 JPY. Compared to the current market price of 1 354 JPY, Media Do Co Ltd is Undervalued by 36%.
Valuation Backtest
Media Do Co Ltd
Run backtest to discover the historical profit from buying and selling Media Do 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
Media Do Co Ltd
Current Assets | 36.4B |
Cash & Short-Term Investments | 11B |
Receivables | 23.3B |
Other Current Assets | 2.1B |
Non-Current Assets | 15.2B |
Long-Term Investments | 5.9B |
PP&E | 672m |
Intangibles | 7.6B |
Other Non-Current Assets | 1.1B |
Current Liabilities | 31.4B |
Accounts Payable | 26.2B |
Accrued Liabilities | 42m |
Short-Term Debt | 902m |
Other Current Liabilities | 4.3B |
Non-Current Liabilities | 4B |
Long-Term Debt | 3.1B |
Other Non-Current Liabilities | 915m |
Earnings Waterfall
Media Do Co Ltd
Revenue
|
94B
JPY
|
Cost of Revenue
|
-83.2B
JPY
|
Gross Profit
|
10.9B
JPY
|
Operating Expenses
|
-8.8B
JPY
|
Operating Income
|
2.1B
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
-319m
JPY
|
Free Cash Flow Analysis
Media Do Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Media Do Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Media Do Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Media Do Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
Media Do Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Media Do Co Ltd
According to Wall Street analysts, the average 1-year price target for Media Do Co Ltd is 2 713.2 JPY with a low forecast of 2 545.2 JPY and a high forecast of 2 940 JPY.
Shareholder Return
Price
Media Do Co Ltd
Average Annual Return | 5.82% |
Standard Deviation of Annual Returns | 70.64% |
Max Drawdown | -88% |
Market Capitalization | 20.5B JPY |
Shares Outstanding | 15 112 800 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
MEDIA DO Co., Ltd. engages in digital content distribution, internet advertising, system provision and media consulting business. The company is headquartered in Chiyoda-Ku, Tokyo-To. The company went IPO on 2013-11-20. The firm operates through two business segments. E-book Distribution segment entrusts e-book contents from publishers and other content owners, distributes them to client e-book stores, and sells them through its own e-book stores. The company also engaged in the strategic planning, e-book management consultation, e-book site production and management support. The Others segment is engaged in media management, publishing and creative support services. The firm is also engaged in the operation of filer, which is a service that provides summary contents of books; the provision of electronic comic coloring, comic drawing support service; as well as the operation of the community media MyAnimeList.
Contact
IPO
Employees
Officers
The intrinsic value of one Media Do Co Ltd stock under the Base Case scenario is 2 102.29 JPY.
Compared to the current market price of 1 354 JPY, Media Do Co Ltd is Undervalued by 36%.