Broadmedia Corp
TSE:4347
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%.
Valuation Backtest
Broadmedia Corp
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
Broadmedia Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
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.
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
Shareholder Return
Price
Broadmedia Corp
Average Annual Return | 7.14% |
Standard Deviation of Annual Returns | 12% |
Max Drawdown | -49% |
Market Capitalization | 9.6B JPY |
Shares Outstanding | 7 414 637 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.