Cyberstep Inc
TSE:3810
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%.
Valuation Backtest
Cyberstep Inc
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
Cyberstep Inc's profitability score is 12/100. The higher the profitability score, the more profitable the company is.
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.
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
Shareholder Return
Price
Cyberstep Inc
Average Annual Return | -8.35% |
Standard Deviation of Annual Returns | 47.01% |
Max Drawdown | -90% |
Market Capitalization | 3.2B JPY |
Shares Outstanding | 12 381 300 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.