CRI Middleware Co Ltd
TSE:3698
Intrinsic Value
CRI Middleware Co., Ltd. engages in the research, development, and sale of middleware for the gaming industry. [ Read More ]
The intrinsic value of one CRI Middleware Co Ltd stock under the Base Case scenario is 1 472.91 JPY. Compared to the current market price of 823 JPY, CRI Middleware Co Ltd is Undervalued by 44%.
Valuation Backtest
CRI Middleware Co Ltd
Run backtest to discover the historical profit from buying and selling CRI Middleware 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
CRI Middleware Co Ltd
Current Assets | 4.1B |
Cash & Short-Term Investments | 3.5B |
Receivables | 481.2m |
Other Current Assets | 128.7m |
Non-Current Assets | 918.8m |
Long-Term Investments | 139m |
PP&E | 143.2m |
Intangibles | 422m |
Other Non-Current Assets | 214.6m |
Current Liabilities | 365.2m |
Accounts Payable | 91.7m |
Other Current Liabilities | 273.5m |
Non-Current Liabilities | 1.2B |
Long-Term Debt | 1B |
Other Non-Current Liabilities | 214.5m |
Earnings Waterfall
CRI Middleware Co Ltd
Revenue
|
3B
JPY
|
Cost of Revenue
|
-1.3B
JPY
|
Gross Profit
|
1.7B
JPY
|
Operating Expenses
|
-1.5B
JPY
|
Operating Income
|
262.9m
JPY
|
Other Expenses
|
-43m
JPY
|
Net Income
|
219.8m
JPY
|
Free Cash Flow Analysis
CRI Middleware Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
CRI Middleware Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
CRI Middleware Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CRI Middleware Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
CRI Middleware Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CRI Middleware Co Ltd
According to Wall Street analysts, the average 1-year price target for CRI Middleware Co Ltd is 2 500 JPY .
Shareholder Return
Price
CRI Middleware Co Ltd
Average Annual Return | -24.62% |
Standard Deviation of Annual Returns | 41.64% |
Max Drawdown | -81% |
Market Capitalization | 4.3B JPY |
Shares Outstanding | 5 456 773 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
CRI Middleware Co., Ltd. engages in the research, development, and sale of middleware for the gaming industry. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 213 full-time employees. The company went IPO on 2014-11-27. The firm is engaged in the research and development of audio and video, and the sale of software products called Middleware under the brand of CRIWARE. The firm is also engaged in the contract development work related to middleware. The firm operates business mainly in the smartphone games and home games field, medical and healthcare fields, surveillance cameras and Web video fields, as well as the embedded field such as karaoke equipment, in-vehicle equipment, home appliances and Internet of things (IoT) equipment.
Contact
IPO
Employees
Officers
The intrinsic value of one CRI Middleware Co Ltd stock under the Base Case scenario is 1 472.91 JPY.
Compared to the current market price of 823 JPY, CRI Middleware Co Ltd is Undervalued by 44%.