First Time Loading...

Aeria Inc
TSE:3758

Watchlist Manager
Aeria Inc Logo
Aeria Inc
TSE:3758
Watchlist
Price: 347 JPY -1.7% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Aeria, Inc. engages in the provision of online gaming and information technology services. [ Read More ]

The intrinsic value of one Aeria Inc stock under the Base Case scenario is 425.9 JPY. Compared to the current market price of 347 JPY, Aeria Inc is Undervalued by 19%.

Key Points:
Intrinsic Value
Base Case
425.9 JPY
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Aeria Inc

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

Run backtest to discover the historical profit from buying and selling Aeria 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
Aeria Inc

Provide an overview of the primary business activities
of Aeria Inc.

What unique competitive advantages
does Aeria Inc hold over its rivals?

What risks and challenges
does Aeria Inc face in the near future?

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

Show all valuation multiples
for Aeria Inc.

Provide P/S
for Aeria Inc.

Provide P/E
for Aeria Inc.

Provide P/OCF
for Aeria Inc.

Provide P/FCFE
for Aeria Inc.

Provide P/B
for Aeria Inc.

Provide EV/S
for Aeria Inc.

Provide EV/GP
for Aeria Inc.

Provide EV/EBITDA
for Aeria Inc.

Provide EV/EBIT
for Aeria Inc.

Provide EV/OCF
for Aeria Inc.

Provide EV/FCFF
for Aeria Inc.

Provide EV/IC
for Aeria Inc.

What are the Revenue projections
for Aeria Inc?

How accurate were the past Revenue estimates
for Aeria Inc?

What are the Net Income projections
for Aeria Inc?

How accurate were the past Net Income estimates
for Aeria Inc?

What are the EPS projections
for Aeria Inc?

How accurate were the past EPS estimates
for Aeria Inc?

What are the EBIT projections
for Aeria Inc?

How accurate were the past EBIT estimates
for Aeria Inc?

Compare the revenue forecasts
for Aeria Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aeria Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aeria Inc against its competitors.

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

Compare the P/E ratios
of Aeria Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Aeria Inc with its peers.

Analyze the financial leverage
of Aeria Inc compared to its main competitors.

Show all profitability ratios
for Aeria Inc.

Provide ROE
for Aeria Inc.

Provide ROA
for Aeria Inc.

Provide ROIC
for Aeria Inc.

Provide ROCE
for Aeria Inc.

Provide Gross Margin
for Aeria Inc.

Provide Operating Margin
for Aeria Inc.

Provide Net Margin
for Aeria Inc.

Provide FCF Margin
for Aeria Inc.

Show all solvency ratios
for Aeria Inc.

Provide D/E Ratio
for Aeria Inc.

Provide D/A Ratio
for Aeria Inc.

Provide Interest Coverage Ratio
for Aeria Inc.

Provide Altman Z-Score Ratio
for Aeria Inc.

Provide Quick Ratio
for Aeria Inc.

Provide Current Ratio
for Aeria Inc.

Provide Cash Ratio
for Aeria Inc.

What is the historical Revenue growth
over the last 5 years for Aeria Inc?

What is the historical Net Income growth
over the last 5 years for Aeria Inc?

What is the current Free Cash Flow
of Aeria Inc?

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

Financials

Balance Sheet Decomposition
Aeria Inc

Current Assets 19B
Cash & Short-Term Investments 8.8B
Receivables 2.7B
Other Current Assets 7.5B
Non-Current Assets 2.1B
Long-Term Investments 867m
PP&E 287m
Intangibles 358m
Other Non-Current Assets 636m
Current Liabilities 7.5B
Accounts Payable 724m
Accrued Liabilities 219m
Short-Term Debt 1.8B
Other Current Liabilities 4.8B
Non-Current Liabilities 4.1B
Long-Term Debt 3.4B
Other Non-Current Liabilities 668m
Efficiency

Earnings Waterfall
Aeria Inc

Revenue
22.7B JPY
Cost of Revenue
-15.9B JPY
Gross Profit
6.7B JPY
Operating Expenses
-6.3B JPY
Operating Income
476m JPY
Other Expenses
4m JPY
Net Income
480m JPY

Free Cash Flow Analysis
Aeria Inc

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

Profitability Score
Profitability Due Diligence

Aeria Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 1-Year Revenue Growth
Negative Free Cash Flow
Declining ROE
45/100
Profitability
Score

Aeria Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Aeria Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Negative Net Debt
Long-Term Solvency
50/100
Solvency
Score

Aeria Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Aeria Inc

There are no price targets for Aeria 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
Aeria Inc

1M 1M
-2%
6M 6M
+7%
1Y 1Y
-4%
3Y 3Y
-45%
5Y 5Y
-40%
10Y 10Y
-42%
Annual Price Range
347
52w Low
297
52w High
426
Price Metrics
Average Annual Return -2.82%
Standard Deviation of Annual Returns 42.92%
Max Drawdown -77%
Shares Statistics
Market Capitalization 7.7B JPY
Shares Outstanding 22 273 126
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Aeria Inc Logo
Aeria Inc

Country

Japan

Industry

Media

Market Cap

7.7B JPY

Dividend Yield

2.83%

Description

Aeria, Inc. engages in the provision of online gaming and information technology services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 559 full-time employees. The company went IPO on 2004-12-15. The firm operates through three business segments. IT service segment is engaged in the provision of an affiliate platform specializing in online electronic publishing, the development and management of systems for data service businesses such as managed hosting, and the operation of websites. Content segment is engaged in the development, distribution, and operation of smartphones and tablets’ games, and the sale of drama compact discs (CDs), voice CDs, and character goods. Asset Management segment is engaged in planning, operation and management of real estate business, rental management business, accommodation facility, and related consulting business. The company is also engaged in the investment business.

Contact

TOKYO-TO
Minato-ku
4F, Akasaka HM Bldg., 3-7-13, Akasaka
+81570000715.0
https://www.aeria.jp/

IPO

2004-12-15

Employees

559

Officers

President & Representative Director
Mr. Yusuke Kobayashi
General Manager of Administrative Headquarters
Tetsuro Ueno

See Also

Discover More
What is the Intrinsic Value of one Aeria Inc stock?

The intrinsic value of one Aeria Inc stock under the Base Case scenario is 425.9 JPY.

Is Aeria Inc stock undervalued or overvalued?

Compared to the current market price of 347 JPY, Aeria Inc is Undervalued by 19%.