First Time Loading...

CRI Middleware Co Ltd
TSE:3698

Watchlist Manager
CRI Middleware Co Ltd Logo
CRI Middleware Co Ltd
TSE:3698
Watchlist
Price: 823 JPY -0.72% Market Closed
Updated: Mar 28, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 472.91 JPY
Undervaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CRI Middleware Co Ltd

Backtest CRI Middleware Co Ltd Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Financials

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
Efficiency

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

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

CRI Middleware Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive Free Cash Flow
Positive 3-Years Revenue Growth
50/100
Profitability
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.

Short-Term Solvency
Negative Net Debt
Long-Term Solvency
Low D/E
76/100
Solvency
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

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

According to Wall Street analysts, the average 1-year price target for CRI Middleware Co Ltd is 2 500 JPY .

Lowest
Price Target
Not Available
Average
Price Target
2 500 JPY
204% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
CRI Middleware Co Ltd

1M 1M
-4%
6M 6M
-21%
1Y 1Y
-23%
3Y 3Y
-53%
5Y 5Y
-79%
10Y 10Y
-85%
Annual Price Range
823
52w Low
801
52w High
1 214
Price Metrics
Average Annual Return -24.62%
Standard Deviation of Annual Returns 41.64%
Max Drawdown -81%
Shares Statistics
Market Capitalization 4.3B JPY
Shares Outstanding 5 456 773
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CRI Middleware Co Ltd Logo
CRI Middleware Co Ltd

Country

Japan

Industry

Technology

Market Cap

4.3B JPY

Dividend Yield

3.62%

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

TOKYO-TO
Shibuya-Ku
9F, Sumitomo Fudosan Aoyamadori Bldg., 1-7-7, Shibuya
+81364187081.0
https://www.cri-mw.co.jp/

IPO

2014-11-27

Employees

213

Officers

President & Representative Director
Mr. Masao Oshimi
Senior Managing Executive Officer & Director
Mr. Atsushi Sakurai
Managing Executive Officer & Director
Mr. Naoki Oikawa

See Also

Discover More
What is the Intrinsic Value of one CRI Middleware Co Ltd stock?

The intrinsic value of one CRI Middleware Co Ltd stock under the Base Case scenario is 1 472.91 JPY.

Is CRI Middleware Co Ltd stock undervalued or overvalued?

Compared to the current market price of 823 JPY, CRI Middleware Co Ltd is Undervalued by 44%.