Coly Inc
TSE:4175
Intrinsic Value
coly, Inc. engages in the development, planning and operation of mobile online games and online store. [ Read More ]
The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 268.12 JPY. Compared to the current market price of 903 JPY, Coly Inc is Undervalued by 29%.
Valuation Backtest
Coly Inc
Run backtest to discover the historical profit from buying and selling Coly 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
Coly Inc
Current Assets | 5.8B |
Cash & Short-Term Investments | 5.1B |
Receivables | 501.9m |
Other Current Assets | 233.7m |
Non-Current Assets | 707.8m |
Long-Term Investments | 516.2m |
PP&E | 31.7m |
Intangibles | 4.1m |
Other Non-Current Assets | 155.8m |
Current Liabilities | 762.4m |
Accounts Payable | 214.1m |
Accrued Liabilities | 171.9m |
Other Current Liabilities | 376.4m |
Non-Current Liabilities | 1k |
Other Non-Current Liabilities | 1k |
Earnings Waterfall
Coly Inc
Revenue
|
5.1B
JPY
|
Cost of Revenue
|
-3.2B
JPY
|
Gross Profit
|
1.8B
JPY
|
Operating Expenses
|
-2.7B
JPY
|
Operating Income
|
-813.7m
JPY
|
Other Expenses
|
-17m
JPY
|
Net Income
|
-830.7m
JPY
|
Free Cash Flow Analysis
Coly Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Coly Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Coly Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Coly Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Coly Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Coly Inc
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
coly, Inc. engages in the development, planning and operation of mobile online games and online store. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 338 full-time employees. The company went IPO on 2021-02-26. The firm is engaged in the provision of mobile online games on various platforms. The mobile online games are free to download and monthly basic charges, and employ a partial item charge system. The main titles include Prince Drug & Narcotic Girl, Stand My Heroes, Promise of wizard and others. The firm is also engaged in the provision of merchandising (MD) services such as the goods sales service that plans and sells goods using characters that appear in the developed mobile online games, and the Intellectual Property (IP) licensing service to earn royalties and marketing opportunities through owned IP licenses.
Contact
IPO
Employees
Officers
The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 268.12 JPY.
Compared to the current market price of 903 JPY, Coly Inc is Undervalued by 29%.