First Time Loading...

Media Do Co Ltd
TSE:3678

Watchlist Manager
Media Do Co Ltd Logo
Media Do Co Ltd
TSE:3678
Watchlist
Price: 1 354 JPY -1.46% Market Closed
Updated: Apr 19, 2024

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%.

Key Points:
Intrinsic Value
Base Case
2 102.29 JPY
Undervaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Media Do 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 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.

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
Media Do Co Ltd

Provide an overview of the primary business activities
of Media Do Co Ltd.

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

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

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

Show all valuation multiples
for Media Do Co Ltd.

Provide P/S
for Media Do Co Ltd.

Provide P/E
for Media Do Co Ltd.

Provide P/OCF
for Media Do Co Ltd.

Provide P/FCFE
for Media Do Co Ltd.

Provide P/B
for Media Do Co Ltd.

Provide EV/S
for Media Do Co Ltd.

Provide EV/GP
for Media Do Co Ltd.

Provide EV/EBITDA
for Media Do Co Ltd.

Provide EV/EBIT
for Media Do Co Ltd.

Provide EV/OCF
for Media Do Co Ltd.

Provide EV/FCFF
for Media Do Co Ltd.

Provide EV/IC
for Media Do Co Ltd.

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

What are the Revenue projections
for Media Do Co Ltd?

How accurate were the past Revenue estimates
for Media Do Co Ltd?

What are the Net Income projections
for Media Do Co Ltd?

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

What are the EPS projections
for Media Do Co Ltd?

How accurate were the past EPS estimates
for Media Do Co Ltd?

What are the EBIT projections
for Media Do Co Ltd?

How accurate were the past EBIT estimates
for Media Do Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Media Do Co Ltd.

Provide ROE
for Media Do Co Ltd.

Provide ROA
for Media Do Co Ltd.

Provide ROIC
for Media Do Co Ltd.

Provide ROCE
for Media Do Co Ltd.

Provide Gross Margin
for Media Do Co Ltd.

Provide Operating Margin
for Media Do Co Ltd.

Provide Net Margin
for Media Do Co Ltd.

Provide FCF Margin
for Media Do Co Ltd.

Show all solvency ratios
for Media Do Co Ltd.

Provide D/E Ratio
for Media Do Co Ltd.

Provide D/A Ratio
for Media Do Co Ltd.

Provide Interest Coverage Ratio
for Media Do Co Ltd.

Provide Altman Z-Score Ratio
for Media Do Co Ltd.

Provide Quick Ratio
for Media Do Co Ltd.

Provide Current Ratio
for Media Do Co Ltd.

Provide Cash Ratio
for Media Do Co Ltd.

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

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

What is the current Free Cash Flow
of Media Do Co Ltd?

Financials

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
Efficiency

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

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

Media Do Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 3-Year Average ROIC
41/100
Profitability
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.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
72/100
Solvency
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

Wall Street analysts forecast Media Do Co Ltd stock price to rise over the next 12 months.

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.

Lowest
Price Target
2 545.2 JPY
88% Upside
Average
Price Target
2 713.2 JPY
100% Upside
Highest
Price Target
2 940 JPY
117% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Media Do Co Ltd

1M 1M
-6%
6M 6M
+10%
1Y 1Y
-8%
3Y 3Y
-76%
5Y 5Y
-54%
10Y 10Y
-41%
Annual Price Range
1 354
52w Low
1 057
52w High
1 554
Price Metrics
Average Annual Return 5.82%
Standard Deviation of Annual Returns 70.64%
Max Drawdown -88%
Shares Statistics
Market Capitalization 20.5B JPY
Shares Outstanding 15 112 800
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Media Do Co Ltd Logo
Media Do Co Ltd

Country

Japan

Industry

Retail

Market Cap

20.5B JPY

Dividend Yield

3.93%

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

TOKYO-TO
Chiyoda-ku
5F, Palace Side Bldg., 1-1-1, Hitotsubashi
+81362125113.0
https://mediado.jp/

IPO

2013-11-20

Employees

379

Officers

President, CEO & Representative Director
Mr. Yasushi Fujita
Chief Strategy Officer, CFO & Director
Mr. Hiroshi Kanda
VP, COO & Director
Mr. Shin Niina
Executive Officer of Accounting
Mr. Shoichiro Tokoro
Executive Officer & Chief Information Officer
Mr. Kaname Nakano
Executive Officer & Chief Human Resources Officer
Mr. Yoichi Chihara
Show More
Chief Relationship Officer & Director
Mr. Atsushi Mizoguchi
Chief Business Officer & Director
Ms. Kayoko Hanamura
Executive Officer of VSC & International Business
Mr. Susumu Tsukamoto
Executive Officer of IP & Solutions Business
Mr. Teruyoshi Ando
Show Less

See Also

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

The intrinsic value of one Media Do Co Ltd stock under the Base Case scenario is 2 102.29 JPY.

Is Media Do Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 354 JPY, Media Do Co Ltd is Undervalued by 36%.