First Time Loading...

Akatsuki Inc
TSE:3932

Watchlist Manager
Akatsuki Inc Logo
Akatsuki Inc
TSE:3932
Watchlist
Price: 2 243 JPY -4.92% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Akatsuki, Inc. engages in the development of mobile games. [ Read More ]

The intrinsic value of one Akatsuki Inc stock under the Base Case scenario is 1 990.83 JPY. Compared to the current market price of 2 243 JPY, Akatsuki Inc is Overvalued by 11%.

Key Points:
Intrinsic Value
Base Case
1 990.83 JPY
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Akatsuki Inc

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

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

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

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

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

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

Show all valuation multiples
for Akatsuki Inc.

Provide P/S
for Akatsuki Inc.

Provide P/E
for Akatsuki Inc.

Provide P/OCF
for Akatsuki Inc.

Provide P/FCFE
for Akatsuki Inc.

Provide P/B
for Akatsuki Inc.

Provide EV/S
for Akatsuki Inc.

Provide EV/GP
for Akatsuki Inc.

Provide EV/EBITDA
for Akatsuki Inc.

Provide EV/EBIT
for Akatsuki Inc.

Provide EV/OCF
for Akatsuki Inc.

Provide EV/FCFF
for Akatsuki Inc.

Provide EV/IC
for Akatsuki Inc.

Show me price targets
for Akatsuki Inc made by professional analysts.

What are the Revenue projections
for Akatsuki Inc?

How accurate were the past Revenue estimates
for Akatsuki Inc?

What are the Net Income projections
for Akatsuki Inc?

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

What are the EPS projections
for Akatsuki Inc?

How accurate were the past EPS estimates
for Akatsuki Inc?

What are the EBIT projections
for Akatsuki Inc?

How accurate were the past EBIT estimates
for Akatsuki Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Akatsuki Inc.

Provide ROE
for Akatsuki Inc.

Provide ROA
for Akatsuki Inc.

Provide ROIC
for Akatsuki Inc.

Provide ROCE
for Akatsuki Inc.

Provide Gross Margin
for Akatsuki Inc.

Provide Operating Margin
for Akatsuki Inc.

Provide Net Margin
for Akatsuki Inc.

Provide FCF Margin
for Akatsuki Inc.

Show all solvency ratios
for Akatsuki Inc.

Provide D/E Ratio
for Akatsuki Inc.

Provide D/A Ratio
for Akatsuki Inc.

Provide Interest Coverage Ratio
for Akatsuki Inc.

Provide Altman Z-Score Ratio
for Akatsuki Inc.

Provide Quick Ratio
for Akatsuki Inc.

Provide Current Ratio
for Akatsuki Inc.

Provide Cash Ratio
for Akatsuki Inc.

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

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

What is the current Free Cash Flow
of Akatsuki Inc?

Financials

Balance Sheet Decomposition
Akatsuki Inc

Current Assets 34.6B
Cash & Short-Term Investments 27.9B
Receivables 3.7B
Other Current Assets 3B
Non-Current Assets 12.8B
Long-Term Investments 10.5B
PP&E 607m
Intangibles 73m
Other Non-Current Assets 1.6B
Current Liabilities 5.5B
Accounts Payable 1.1B
Other Current Liabilities 4.5B
Non-Current Liabilities 7.7B
Long-Term Debt 7B
Other Non-Current Liabilities 668m
Efficiency

Earnings Waterfall
Akatsuki Inc

Revenue
23B JPY
Cost of Revenue
-9.8B JPY
Gross Profit
13.2B JPY
Operating Expenses
-10.4B JPY
Operating Income
2.9B JPY
Other Expenses
-2.9B JPY
Net Income
-89m JPY

Free Cash Flow Analysis
Akatsuki 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

Akatsuki Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 3-Year Average ROIC
Positive Operating Income
54/100
Profitability
Score

Akatsuki Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Akatsuki Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
90/100
Solvency
Score

Akatsuki Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Akatsuki Inc

Wall Street analysts forecast Akatsuki Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Akatsuki Inc is 3 019.2 JPY with a low forecast of 2 424 JPY and a high forecast of 3 696 JPY.

Lowest
Price Target
2 424 JPY
8% Upside
Average
Price Target
3 019.2 JPY
35% Upside
Highest
Price Target
3 696 JPY
65% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Akatsuki Inc

1M 1M
-12%
6M 6M
+10%
1Y 1Y
+1%
3Y 3Y
-47%
5Y 5Y
-56%
10Y 10Y
+35%
Annual Price Range
2 243
52w Low
1 867
52w High
2 742
Price Metrics
Average Annual Return -18.05%
Standard Deviation of Annual Returns 14.56%
Max Drawdown -74%
Shares Statistics
Market Capitalization 30.5B JPY
Shares Outstanding 13 592 795
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Akatsuki Inc Logo
Akatsuki Inc

Country

Japan

Industry

Media

Market Cap

30.5B JPY

Dividend Yield

3.39%

Description

Akatsuki, Inc. engages in the development of mobile games. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 444 full-time employees. The company went IPO on 2016-03-17. The firm has a single segment of the mobile game business. The Mobile Game business is engaged in the provision of mobile games in the platform operated by Japan social networking service (SNS) operator, as well as app market provided by Apple Inc., Google Inc. and other companies.

Contact

TOKYO-TO
Shinagawa-ku
8F, oak meguro, 2-13-30, Kamiosaki
+81354227757.0
https://aktsk.jp/

IPO

2016-03-17

Employees

444

Officers

Co-Founder, Chairman & President
Mr. Tetsuro Koda
Chief Financial Officer
Mr. Keiichi Yoneshima
CTO & Chief Information Security Officer
Yusuke Tanaka
Vice President of Heart Driven Fund
Mr. Yuji Kumagai
Director at Dawn Capital
Mr. Taisei Yamazaki

See Also

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

The intrinsic value of one Akatsuki Inc stock under the Base Case scenario is 1 990.83 JPY.

Is Akatsuki Inc stock undervalued or overvalued?

Compared to the current market price of 2 243 JPY, Akatsuki Inc is Overvalued by 11%.