First Time Loading...
s

sMedio Inc
TSE:3913

Watchlist Manager
sMedio Inc
TSE:3913
Watchlist
Price: 624 JPY -1.27% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

3913 doesn't have a meaningful market cap.

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%.

Key Points:
Intrinsic Value
Base Case
2 141.43 JPY
Undervaluation 71%
Intrinsic Value
Price
s
Base Case Scenario

Valuation Backtest
sMedio Inc

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

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.

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
sMedio Inc

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

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

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

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

Show all valuation multiples
for sMedio Inc.

Provide P/S
for sMedio Inc.

Provide P/E
for sMedio Inc.

Provide P/OCF
for sMedio Inc.

Provide P/FCFE
for sMedio Inc.

Provide P/B
for sMedio Inc.

Provide EV/S
for sMedio Inc.

Provide EV/GP
for sMedio Inc.

Provide EV/EBITDA
for sMedio Inc.

Provide EV/EBIT
for sMedio Inc.

Provide EV/OCF
for sMedio Inc.

Provide EV/FCFF
for sMedio Inc.

Provide EV/IC
for sMedio Inc.

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

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

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

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

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

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

Show all profitability ratios
for sMedio Inc.

Provide ROE
for sMedio Inc.

Provide ROA
for sMedio Inc.

Provide ROIC
for sMedio Inc.

Provide ROCE
for sMedio Inc.

Provide Gross Margin
for sMedio Inc.

Provide Operating Margin
for sMedio Inc.

Provide Net Margin
for sMedio Inc.

Provide FCF Margin
for sMedio Inc.

Show all solvency ratios
for sMedio Inc.

Provide D/E Ratio
for sMedio Inc.

Provide D/A Ratio
for sMedio Inc.

Provide Interest Coverage Ratio
for sMedio Inc.

Provide Altman Z-Score Ratio
for sMedio Inc.

Provide Quick Ratio
for sMedio Inc.

Provide Current Ratio
for sMedio Inc.

Provide Cash Ratio
for sMedio Inc.

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

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

What is the current Free Cash Flow
of sMedio Inc?

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

Financials

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
Efficiency

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

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

sMedio Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative 1-Year Revenue Growth
Negative 3-Years Revenue Growth
Declining ROIC
29/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
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

There are no price targets for sMedio 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
sMedio Inc

1M 1M
-13%
6M 6M
+12%
1Y 1Y
+1%
3Y 3Y
-46%
5Y 5Y
-22%
10Y 10Y
-84%
Annual Price Range
624
52w Low
537
52w High
1 007
Price Metrics
Average Annual Return -4.95%
Standard Deviation of Annual Returns 24%
Max Drawdown -73%
Shares Statistics
Market Capitalization 1.4B JPY
Shares Outstanding 2 251 585
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

sMedio Inc

Country

Japan

Industry

Media

Market Cap

1.4B JPY

Dividend Yield

0%

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

TOKYO-TO
Chuo-Ku
8F, Central Square, 2-3-1, Shinkawa
+81362628660.0
http://www.smedio.co.jp/

IPO

2015-03-27

Employees

53

Officers

President, CEO & Director
Mr. Sadanori Iwamoto

See Also

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

The intrinsic value of one sMedio Inc stock under the Base Case scenario is 2 141.43 JPY.

Is sMedio Inc stock undervalued or overvalued?

Compared to the current market price of 624 JPY, sMedio Inc is Undervalued by 71%.