First Time Loading...

Cyberstep Inc
TSE:3810

Watchlist Manager
Cyberstep Inc Logo
Cyberstep Inc
TSE:3810
Watchlist
Price: 272 JPY 2.64% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

CyberStep, Inc. engages in the development and publication of interactive entertainment that includes online games, content and related products. [ Read More ]

The intrinsic value of one Cyberstep Inc stock under the Base Case scenario is 338.79 JPY. Compared to the current market price of 272 JPY, Cyberstep Inc is Undervalued by 20%.

Key Points:
Intrinsic Value
Base Case
338.79 JPY
Undervaluation 20%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Cyberstep Inc

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

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

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

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

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

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

Show all valuation multiples
for Cyberstep Inc.

Provide P/S
for Cyberstep Inc.

Provide P/E
for Cyberstep Inc.

Provide P/OCF
for Cyberstep Inc.

Provide P/FCFE
for Cyberstep Inc.

Provide P/B
for Cyberstep Inc.

Provide EV/S
for Cyberstep Inc.

Provide EV/GP
for Cyberstep Inc.

Provide EV/EBITDA
for Cyberstep Inc.

Provide EV/EBIT
for Cyberstep Inc.

Provide EV/OCF
for Cyberstep Inc.

Provide EV/FCFF
for Cyberstep Inc.

Provide EV/IC
for Cyberstep Inc.

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

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

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

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

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

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

Show all profitability ratios
for Cyberstep Inc.

Provide ROE
for Cyberstep Inc.

Provide ROA
for Cyberstep Inc.

Provide ROIC
for Cyberstep Inc.

Provide ROCE
for Cyberstep Inc.

Provide Gross Margin
for Cyberstep Inc.

Provide Operating Margin
for Cyberstep Inc.

Provide Net Margin
for Cyberstep Inc.

Provide FCF Margin
for Cyberstep Inc.

Show all solvency ratios
for Cyberstep Inc.

Provide D/E Ratio
for Cyberstep Inc.

Provide D/A Ratio
for Cyberstep Inc.

Provide Interest Coverage Ratio
for Cyberstep Inc.

Provide Altman Z-Score Ratio
for Cyberstep Inc.

Provide Quick Ratio
for Cyberstep Inc.

Provide Current Ratio
for Cyberstep Inc.

Provide Cash Ratio
for Cyberstep Inc.

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

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

What is the current Free Cash Flow
of Cyberstep Inc?

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

Financials

Balance Sheet Decomposition
Cyberstep Inc

Current Assets 1.8B
Cash & Short-Term Investments 1.3B
Receivables 208m
Other Current Assets 295m
Non-Current Assets 280m
PP&E 1m
Other Non-Current Assets 279m
Current Liabilities 624m
Accounts Payable 8m
Accrued Liabilities 137m
Other Current Liabilities 479m
Non-Current Liabilities 64m
Long-Term Debt 33m
Other Non-Current Liabilities 31m
Efficiency

Earnings Waterfall
Cyberstep Inc

Revenue
3.5B JPY
Cost of Revenue
-1.5B JPY
Gross Profit
2B JPY
Operating Expenses
-3.5B JPY
Operating Income
-1.5B JPY
Other Expenses
-163m JPY
Net Income
-1.7B JPY

Free Cash Flow Analysis
Cyberstep Inc

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

Profitability Score
Profitability Due Diligence

Cyberstep Inc's profitability score is 12/100. The higher the profitability score, the more profitable the company is.

12/100
Profitability
Score

Cyberstep Inc's profitability score is 12/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cyberstep Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
62/100
Solvency
Score

Cyberstep Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cyberstep Inc

There are no price targets for Cyberstep 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
Cyberstep Inc

1M 1M
-10%
6M 6M
-10%
1Y 1Y
-51%
3Y 3Y
-62%
5Y 5Y
-74%
10Y 10Y
-81%
Annual Price Range
272
52w Low
241
52w High
557
Price Metrics
Average Annual Return -8.35%
Standard Deviation of Annual Returns 47.01%
Max Drawdown -90%
Shares Statistics
Market Capitalization 3.2B JPY
Shares Outstanding 12 381 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cyberstep Inc Logo
Cyberstep Inc

Country

Japan

Industry

Media

Market Cap

3.2B JPY

Dividend Yield

0%

Description

CyberStep, Inc. engages in the development and publication of interactive entertainment that includes online games, content and related products. The company is headquartered in Suginami-Ku, Tokyo-To and currently employs 623 full-time employees. The company went IPO on 2006-07-05. The company is mainly engaged in the development of network and entertainment software, the research and development of distributed network libraries and 3D graphics engine, as well as the operation of online gaming service. The in-house service is a business model that provides an online game service to users directly without going through a game operating company. The firm operates online games domestically and overseas including Korea, China and Thailand, among others.

Contact

TOKYO-TO
Suginami-ku
4F, Asahi Seimei Daitabashi Bldg., 1-22-19, Izumi
+81353552085.0
https://corp.cyberstep.com/

IPO

2006-07-05

Employees

623

Officers

President & Chairman
Mr. Rui Sato
Head of Corporate Planning & Director
Mr. Yuichi Ishii
Head of Business Management & Director
Mr. Junichi Ogata

See Also

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

The intrinsic value of one Cyberstep Inc stock under the Base Case scenario is 338.79 JPY.

Is Cyberstep Inc stock undervalued or overvalued?

Compared to the current market price of 272 JPY, Cyberstep Inc is Undervalued by 20%.