sMedio Inc
TSE:3913
Intrinsic Value
sMedio, Inc. provides software solutions for personal computers and portable devices. [ Read More ]
The intrinsic value of one sMedio Inc stock under the Base Case scenario is 2 141.43 JPY. Compared to the current market price of 624 JPY, sMedio Inc is Undervalued by 71%.
Valuation Backtest
sMedio Inc
Run backtest to discover the historical profit from buying and selling sMedio 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
sMedio Inc
Current Assets | 1.1B |
Cash & Short-Term Investments | 781.3m |
Receivables | 215.9m |
Other Current Assets | 147.6m |
Non-Current Assets | 44.8m |
PP&E | 13.1m |
Intangibles | 3.3m |
Other Non-Current Assets | 28.5m |
Current Liabilities | 114.5m |
Accounts Payable | 23.1m |
Accrued Liabilities | 2.5m |
Other Current Liabilities | 89m |
Non-Current Liabilities | 11m |
Other Non-Current Liabilities | 11m |
Earnings Waterfall
sMedio Inc
Revenue
|
813.7m
JPY
|
Cost of Revenue
|
-450.8m
JPY
|
Gross Profit
|
362.9m
JPY
|
Operating Expenses
|
-404.7m
JPY
|
Operating Income
|
-41.9m
JPY
|
Other Expenses
|
-121.8m
JPY
|
Net Income
|
-163.7m
JPY
|
Free Cash Flow Analysis
sMedio Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
sMedio Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
sMedio Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
sMedio Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
sMedio Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
sMedio Inc
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
sMedio, Inc. provides software solutions for personal computers and portable devices. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 53 full-time employees. The company went IPO on 2015-03-27. The firm is primarily engaged in the development of multimedia software, network software, as well as security software. Its main products include sMedio True Blu-ray Touch, sMedio True DVD Touch, sMedio AirGet, sMedio WinDVD PRO 11 for Windows 8, sMedio WinDVD 11 for Windows 8 and sMedio TrueLink+.
Contact
IPO
Employees
Officers
The intrinsic value of one sMedio Inc stock under the Base Case scenario is 2 141.43 JPY.
Compared to the current market price of 624 JPY, sMedio Inc is Undervalued by 71%.