First Time Loading...

Coly Inc
TSE:4175

Watchlist Manager
Coly Inc Logo
Coly Inc
TSE:4175
Watchlist
Price: 903 JPY -1.31% Market Closed
Updated: Apr 18, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 268.12 JPY
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Coly Inc

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

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.

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
Coly Inc

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

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

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

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

Show all valuation multiples
for Coly Inc.

Provide P/S
for Coly Inc.

Provide P/E
for Coly Inc.

Provide P/OCF
for Coly Inc.

Provide P/FCFE
for Coly Inc.

Provide P/B
for Coly Inc.

Provide EV/S
for Coly Inc.

Provide EV/GP
for Coly Inc.

Provide EV/EBITDA
for Coly Inc.

Provide EV/EBIT
for Coly Inc.

Provide EV/OCF
for Coly Inc.

Provide EV/FCFF
for Coly Inc.

Provide EV/IC
for Coly Inc.

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

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

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

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

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

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

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

Show all profitability ratios
for Coly Inc.

Provide ROE
for Coly Inc.

Provide ROA
for Coly Inc.

Provide ROIC
for Coly Inc.

Provide ROCE
for Coly Inc.

Provide Gross Margin
for Coly Inc.

Provide Operating Margin
for Coly Inc.

Provide Net Margin
for Coly Inc.

Provide FCF Margin
for Coly Inc.

Show all solvency ratios
for Coly Inc.

Provide D/E Ratio
for Coly Inc.

Provide D/A Ratio
for Coly Inc.

Provide Interest Coverage Ratio
for Coly Inc.

Provide Altman Z-Score Ratio
for Coly Inc.

Provide Quick Ratio
for Coly Inc.

Provide Current Ratio
for Coly Inc.

Provide Cash Ratio
for Coly Inc.

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

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

What is the current Free Cash Flow
of Coly Inc?

Financials

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
Efficiency

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

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

Coly Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Negative 1-Year Revenue Growth
Negative Operating Income
45/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
80/100
Solvency
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

There are no price targets for Coly 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
Coly Inc

1M 1M
-10%
6M 6M
+12 782%
1Y 1Y
-23%
3Y 3Y
-83%
5Y 5Y
-89%
10Y 10Y
-89%
Annual Price Range
903
52w Low
5.5
52w High
1 189
Price Metrics
Average Annual Return -62.88%
Standard Deviation of Annual Returns 10.71%
Max Drawdown -100%
Shares Statistics
Market Capitalization 5B JPY
Shares Outstanding 5 502 820
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Coly Inc Logo
Coly Inc

Country

Japan

Industry

Media

Market Cap

5B JPY

Dividend Yield

0%

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

TOKYO-TO
Minato-ku
5F, Sumitomo Real Estate New Akasaka Bldg., 4-2-6, Akasaka
https://colyinc.com/

IPO

2021-02-26

Employees

338

Officers

Founder, President & Representative Director
Ms. Anna Nakajima
Executive VP & Representative Director
Ms. Mizuki Nakajima
Executive Officer & Director
Mr. Daichi Sasaki

See Also

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

The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 268.12 JPY.

Is Coly Inc stock undervalued or overvalued?

Compared to the current market price of 903 JPY, Coly Inc is Undervalued by 29%.