First Time Loading...

Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 1 325 JPY 0.23% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

Broadmedia Corp. engages in the information technology and content services. [ Read More ]

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 2 800.36 JPY. Compared to the current market price of 1 325 JPY, Broadmedia Corp is Undervalued by 53%.

Key Points:
Intrinsic Value
Base Case
2 800.36 JPY
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Broadmedia Corp

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

Run backtest to discover the historical profit from buying and selling Broadmedia Corp 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
Broadmedia Corp

Provide an overview of the primary business activities
of Broadmedia Corp.

What unique competitive advantages
does Broadmedia Corp hold over its rivals?

What risks and challenges
does Broadmedia Corp face in the near future?

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

Show all valuation multiples
for Broadmedia Corp.

Provide P/S
for Broadmedia Corp.

Provide P/E
for Broadmedia Corp.

Provide P/OCF
for Broadmedia Corp.

Provide P/FCFE
for Broadmedia Corp.

Provide P/B
for Broadmedia Corp.

Provide EV/S
for Broadmedia Corp.

Provide EV/GP
for Broadmedia Corp.

Provide EV/EBITDA
for Broadmedia Corp.

Provide EV/EBIT
for Broadmedia Corp.

Provide EV/OCF
for Broadmedia Corp.

Provide EV/FCFF
for Broadmedia Corp.

Provide EV/IC
for Broadmedia Corp.

What are the Revenue projections
for Broadmedia Corp?

How accurate were the past Revenue estimates
for Broadmedia Corp?

What are the Net Income projections
for Broadmedia Corp?

How accurate were the past Net Income estimates
for Broadmedia Corp?

What are the EPS projections
for Broadmedia Corp?

How accurate were the past EPS estimates
for Broadmedia Corp?

What are the EBIT projections
for Broadmedia Corp?

How accurate were the past EBIT estimates
for Broadmedia Corp?

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

Compare the intrinsic valuations
of Broadmedia Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Broadmedia Corp against its competitors.

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

Compare the P/E ratios
of Broadmedia Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Broadmedia Corp with its peers.

Analyze the financial leverage
of Broadmedia Corp compared to its main competitors.

Show all profitability ratios
for Broadmedia Corp.

Provide ROE
for Broadmedia Corp.

Provide ROA
for Broadmedia Corp.

Provide ROIC
for Broadmedia Corp.

Provide ROCE
for Broadmedia Corp.

Provide Gross Margin
for Broadmedia Corp.

Provide Operating Margin
for Broadmedia Corp.

Provide Net Margin
for Broadmedia Corp.

Provide FCF Margin
for Broadmedia Corp.

Show all solvency ratios
for Broadmedia Corp.

Provide D/E Ratio
for Broadmedia Corp.

Provide D/A Ratio
for Broadmedia Corp.

Provide Interest Coverage Ratio
for Broadmedia Corp.

Provide Altman Z-Score Ratio
for Broadmedia Corp.

Provide Quick Ratio
for Broadmedia Corp.

Provide Current Ratio
for Broadmedia Corp.

Provide Cash Ratio
for Broadmedia Corp.

What is the historical Revenue growth
over the last 5 years for Broadmedia Corp?

What is the historical Net Income growth
over the last 5 years for Broadmedia Corp?

What is the current Free Cash Flow
of Broadmedia Corp?

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

Financials

Balance Sheet Decomposition
Broadmedia Corp

Current Assets 7.7B
Cash & Short-Term Investments 4.6B
Receivables 1.4B
Other Current Assets 1.7B
Non-Current Assets 2.3B
Long-Term Investments 157.3m
PP&E 826.4m
Intangibles 315.3m
Other Non-Current Assets 980.6m
Current Liabilities 3.9B
Accounts Payable 451.2m
Accrued Liabilities 116.3m
Short-Term Debt 502m
Other Current Liabilities 2.8B
Non-Current Liabilities 1.4B
Long-Term Debt 40m
Other Non-Current Liabilities 1.3B
Efficiency

Earnings Waterfall
Broadmedia Corp

Revenue
13.7B JPY
Cost of Revenue
-8.2B JPY
Gross Profit
5.5B JPY
Operating Expenses
-4.4B JPY
Operating Income
1.1B JPY
Other Expenses
107.3m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
Broadmedia Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Broadmedia Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROIC
Positive 3-Year Average ROE
Positive Gross Profit
ROE is Increasing
65/100
Profitability
Score

Broadmedia Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broadmedia Corp's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
83/100
Solvency
Score

Broadmedia Corp's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broadmedia Corp

There are no price targets for Broadmedia Corp.
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
Broadmedia Corp

1M 1M
+9%
6M 6M
-12%
1Y 1Y
+5%
3Y 3Y
+61%
5Y 5Y
+77%
10Y 10Y
-3%
Annual Price Range
1 325
52w Low
1 041
52w High
1 969
Price Metrics
Average Annual Return 7.14%
Standard Deviation of Annual Returns 12%
Max Drawdown -49%
Shares Statistics
Market Capitalization 9.6B JPY
Shares Outstanding 7 414 637
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Broadmedia Corp Logo
Broadmedia Corp

Country

Japan

Industry

Telecommunication

Market Cap

9.6B JPY

Dividend Yield

4.99%

Description

Broadmedia Corp. engages in the information technology and content services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 439 full-time employees. The company went IPO on 2002-03-01. The firm operates in five business segments. The Content segment involves in the provision of cloud game services, distribution of video for multi-devices, content distribution for mobile, and operation of wide area correspondence high school. The Broadcasting segment involves in the production of fishing special programs, and the supply of programs for broadcast satellite (BS) broadcasting and communication satellite (CS) broadcasting and cable television station. The Studio segment involves in the subtitle production, program sales and movie distribution businesses. The Technology segment provides contents delivery network (CDN) services, digital cinema services and Internet service to hotel rooms. The Network Sales segment involves in the sale of Internet service provider (ISP) services and broadband lines, and the provision of cell phone services.

Contact

TOKYO-TO
Minato-ku
6F, Aoyama Tower Place, 8-4-14, Akasaka
+81364393725.0
https://www.broadmedia.co.jp/

IPO

2002-03-01

Employees

439

Officers

CFO, Executive Officer, GM of Business Management Division & Director
Mr. Hideaki Oshio
Executive Officer & GM of Accounting Department - Business Management Headquarters
Akihito Nakatani
Executive Officer, GM of Technical Service Division & Executive Director
Mr. Toshihito Kubo
Executive Officer, GM of Education Service Headquarters & Director
Mr. Takayoshi Momoi
Executive Officer & GM of Studio Production Headquarters
Mr. Shuichi Tsutsumi
Executive Officer & GM of Media Content Division
Yoshihiro Seki
Show More
Executive Officer
Christopher Fleming
Show Less

See Also

Discover More
What is the Intrinsic Value of one Broadmedia Corp stock?

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 2 800.36 JPY.

Is Broadmedia Corp stock undervalued or overvalued?

Compared to the current market price of 1 325 JPY, Broadmedia Corp is Undervalued by 53%.