First Time Loading...

Extreme Co Ltd
TSE:6033

Watchlist Manager
Extreme Co Ltd Logo
Extreme Co Ltd
TSE:6033
Watchlist
Price: 1 294 JPY -0.38% Market Closed
Updated: May 1, 2024

Intrinsic Value

extreme Co., Ltd. engages in the planning and development of game and digital contents. [ Read More ]

The intrinsic value of one Extreme Co Ltd stock under the Base Case scenario is 3 515.1 JPY. Compared to the current market price of 1 294 JPY, Extreme Co Ltd is Undervalued by 63%.

Key Points:
Intrinsic Value
Base Case
3 515.1 JPY
Undervaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Extreme Co Ltd

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

Run backtest to discover the historical profit from buying and selling Extreme Co Ltd 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
Extreme Co Ltd

Provide an overview of the primary business activities
of Extreme Co Ltd.

What unique competitive advantages
does Extreme Co Ltd hold over its rivals?

What risks and challenges
does Extreme Co Ltd face in the near future?

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

Show all valuation multiples
for Extreme Co Ltd.

Provide P/S
for Extreme Co Ltd.

Provide P/E
for Extreme Co Ltd.

Provide P/OCF
for Extreme Co Ltd.

Provide P/FCFE
for Extreme Co Ltd.

Provide P/B
for Extreme Co Ltd.

Provide EV/S
for Extreme Co Ltd.

Provide EV/GP
for Extreme Co Ltd.

Provide EV/EBITDA
for Extreme Co Ltd.

Provide EV/EBIT
for Extreme Co Ltd.

Provide EV/OCF
for Extreme Co Ltd.

Provide EV/FCFF
for Extreme Co Ltd.

Provide EV/IC
for Extreme Co Ltd.

Compare the intrinsic valuations
of Extreme Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Extreme Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Extreme Co Ltd compared to its peers.

Compare the P/E ratios
of Extreme Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Extreme Co Ltd with its peers.

Analyze the financial leverage
of Extreme Co Ltd compared to its main competitors.

Show all profitability ratios
for Extreme Co Ltd.

Provide ROE
for Extreme Co Ltd.

Provide ROA
for Extreme Co Ltd.

Provide ROIC
for Extreme Co Ltd.

Provide ROCE
for Extreme Co Ltd.

Provide Gross Margin
for Extreme Co Ltd.

Provide Operating Margin
for Extreme Co Ltd.

Provide Net Margin
for Extreme Co Ltd.

Provide FCF Margin
for Extreme Co Ltd.

Show all solvency ratios
for Extreme Co Ltd.

Provide D/E Ratio
for Extreme Co Ltd.

Provide D/A Ratio
for Extreme Co Ltd.

Provide Interest Coverage Ratio
for Extreme Co Ltd.

Provide Altman Z-Score Ratio
for Extreme Co Ltd.

Provide Quick Ratio
for Extreme Co Ltd.

Provide Current Ratio
for Extreme Co Ltd.

Provide Cash Ratio
for Extreme Co Ltd.

What is the historical Revenue growth
over the last 5 years for Extreme Co Ltd?

What is the historical Net Income growth
over the last 5 years for Extreme Co Ltd?

What is the current Free Cash Flow
of Extreme Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Extreme Co Ltd.

Financials

Balance Sheet Decomposition
Extreme Co Ltd

Current Assets 5.6B
Cash & Short-Term Investments 3.6B
Receivables 1.5B
Other Current Assets 617.5m
Non-Current Assets 2.2B
Long-Term Investments 1.5B
PP&E 88m
Intangibles 261.2m
Other Non-Current Assets 387.8m
Current Liabilities 2.3B
Accrued Liabilities 77.3m
Short-Term Debt 850m
Other Current Liabilities 1.4B
Non-Current Liabilities 624.9m
Long-Term Debt 26.7m
Other Non-Current Liabilities 598.1m
Efficiency

Earnings Waterfall
Extreme Co Ltd

Revenue
10B JPY
Cost of Revenue
-7B JPY
Gross Profit
3B JPY
Operating Expenses
-1.7B JPY
Operating Income
1.3B JPY
Other Expenses
-301.5m JPY
Net Income
978.5m JPY

Free Cash Flow Analysis
Extreme Co Ltd

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

Profitability Score
Profitability Due Diligence

Extreme Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
60/100
Profitability
Score

Extreme Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Extreme Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

87/100
Solvency
Score

Extreme Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Extreme Co Ltd

There are no price targets for Extreme Co Ltd.
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
Extreme Co Ltd

1M 1M
-5%
6M 6M
+1%
1Y 1Y
-6%
3Y 3Y
+3%
5Y 5Y
-31%
10Y 10Y
-10%
Annual Price Range
1 294
52w Low
1 198
52w High
1 394
Price Metrics
Average Annual Return -8.7%
Standard Deviation of Annual Returns 23.28%
Max Drawdown -68%
Shares Statistics
Market Capitalization 7.1B JPY
Shares Outstanding 5 501 512
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Extreme Co Ltd Logo
Extreme Co Ltd

Country

Japan

Industry

Media

Market Cap

7.1B JPY

Dividend Yield

4.62%

Description

extreme Co., Ltd. engages in the planning and development of game and digital contents. The company is headquartered in Toshima, Tokyo-To and currently employs 582 full-time employees. The company went IPO on 2014-12-25. is a Japan-based company mainly engaged in the planning and development of games, digital contents, etc. The firm operates in two segments. The Solution segment provides technical services through worker dispatching and business contract. The Content Property segment provides game services, licensing services and collaborative development services.

Contact

TOKYO-TO
Toshima
21F, Metropolitan Plaza Bldg., 1-11-1, Nishiikebukuro
+81366738535.0
https://www.e-xtreme.co.jp/

IPO

2014-12-25

Employees

582

Officers

CEO, President & Representative Director
Mr. Shohei Sato
General Manager of Administration Division & Executive Director
Mr. Shuichiro Yusa

See Also

Discover More
What is the Intrinsic Value of one Extreme Co Ltd stock?

The intrinsic value of one Extreme Co Ltd stock under the Base Case scenario is 3 515.1 JPY.

Is Extreme Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 294 JPY, Extreme Co Ltd is Undervalued by 63%.