First Time Loading...

GMO Media Inc
TSE:6180

Watchlist Manager
GMO Media Inc Logo
GMO Media Inc
TSE:6180
Watchlist
Price: 2 881 JPY -1.57% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

GMO Media, Inc. develops media businesses on the Internet for general consumers. [ Read More ]

The intrinsic value of one GMO Media Inc stock under the Base Case scenario is 2 484.99 JPY. Compared to the current market price of 2 881 JPY, GMO Media Inc is Overvalued by 14%.

Key Points:
Intrinsic Value
Base Case
2 484.99 JPY
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
GMO Media Inc

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

Run backtest to discover the historical profit from buying and selling GMO Media 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
GMO Media Inc

Provide an overview of the primary business activities
of GMO Media Inc.

What unique competitive advantages
does GMO Media Inc hold over its rivals?

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

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

Show all valuation multiples
for GMO Media Inc.

Provide P/S
for GMO Media Inc.

Provide P/E
for GMO Media Inc.

Provide P/OCF
for GMO Media Inc.

Provide P/FCFE
for GMO Media Inc.

Provide P/B
for GMO Media Inc.

Provide EV/S
for GMO Media Inc.

Provide EV/GP
for GMO Media Inc.

Provide EV/EBITDA
for GMO Media Inc.

Provide EV/EBIT
for GMO Media Inc.

Provide EV/OCF
for GMO Media Inc.

Provide EV/FCFF
for GMO Media Inc.

Provide EV/IC
for GMO Media Inc.

What are the Revenue projections
for GMO Media Inc?

How accurate were the past Revenue estimates
for GMO Media Inc?

What are the Net Income projections
for GMO Media Inc?

How accurate were the past Net Income estimates
for GMO Media Inc?

What are the EPS projections
for GMO Media Inc?

How accurate were the past EPS estimates
for GMO Media Inc?

What are the EBIT projections
for GMO Media Inc?

How accurate were the past EBIT estimates
for GMO Media Inc?

Compare the revenue forecasts
for GMO Media Inc with those of its competitors based on recent analyst estimates.

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

Compare historical revenue growth rates
of GMO Media Inc against its competitors.

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

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

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

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

Show all profitability ratios
for GMO Media Inc.

Provide ROE
for GMO Media Inc.

Provide ROA
for GMO Media Inc.

Provide ROIC
for GMO Media Inc.

Provide ROCE
for GMO Media Inc.

Provide Gross Margin
for GMO Media Inc.

Provide Operating Margin
for GMO Media Inc.

Provide Net Margin
for GMO Media Inc.

Provide FCF Margin
for GMO Media Inc.

Show all solvency ratios
for GMO Media Inc.

Provide D/E Ratio
for GMO Media Inc.

Provide D/A Ratio
for GMO Media Inc.

Provide Interest Coverage Ratio
for GMO Media Inc.

Provide Altman Z-Score Ratio
for GMO Media Inc.

Provide Quick Ratio
for GMO Media Inc.

Provide Current Ratio
for GMO Media Inc.

Provide Cash Ratio
for GMO Media Inc.

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

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

What is the current Free Cash Flow
of GMO Media Inc?

Financials

Balance Sheet Decomposition
GMO Media Inc

Current Assets 4.8B
Cash & Short-Term Investments 1.8B
Receivables 1.2B
Other Current Assets 1.7B
Non-Current Assets 706.1m
Long-Term Investments 139.1m
PP&E 27.3m
Intangibles 156.6m
Other Non-Current Assets 383.1m
Current Liabilities 3.1B
Accounts Payable 955.2m
Accrued Liabilities 15m
Other Current Liabilities 2.1B
Non-Current Liabilities 16.1m
Long-Term Debt 2.3m
Other Non-Current Liabilities 13.8m
Efficiency

Earnings Waterfall
GMO Media Inc

Revenue
6.3B JPY
Cost of Revenue
-3.5B JPY
Gross Profit
2.8B JPY
Operating Expenses
-2.2B JPY
Operating Income
533.9m JPY
Other Expenses
-172.6m JPY
Net Income
361.3m JPY

Free Cash Flow Analysis
GMO Media 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

GMO Media Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

51/100
Profitability
Score

GMO Media Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

GMO Media Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
79/100
Solvency
Score

GMO Media Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
GMO Media Inc

There are no price targets for GMO Media 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
GMO Media Inc

1M 1M
-9%
6M 6M
+12%
1Y 1Y
+36%
3Y 3Y
+80%
5Y 5Y
+78%
10Y 10Y
-48%
Annual Price Range
2 881
52w Low
2 073
52w High
3 485
Price Metrics
Average Annual Return 1.28%
Standard Deviation of Annual Returns 11.38%
Max Drawdown -49%
Shares Statistics
Market Capitalization 5B JPY
Shares Outstanding 1 746 533
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

GMO Media Inc Logo
GMO Media Inc

Country

Japan

Industry

Media

Market Cap

5B JPY

Dividend Yield

16.54%

Description

GMO Media, Inc. develops media businesses on the Internet for general consumers. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 163 full-time employees. The company went IPO on 2015-10-23. The firm operates in two business segments. The Media business segment is composed of two service groups of EC media and social media. The Other media support business segment includes advertisement syndicate and AffiTown service, mainly engaged in utilizing the know-how and systems in the media business to support the monetization of external media.

Contact

TOKYO-TO
Shibuya-Ku
12F, Cerulean Tower, 26-1, Sakuragaoka-cho
+81354562626.0
https://www.gmo.media/

IPO

2015-10-23

Employees

163

Officers

Executive Chairman of the Board
Mr. Masatoshi Kumagai
President, CEO & Representative Director
Mr. Teruyuki Mori
MD, Head of Administration Department & Director
Mr. Seigo Ishibashi
Head of System Department & Director
Mr. Masahiko Beppu
Head of Advertising & Media Business Headquarters and Director
Mr. Yasuhiro Natsume
GM of Content Business Headquarters & Director
Mr. Makoto Sato

See Also

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

The intrinsic value of one GMO Media Inc stock under the Base Case scenario is 2 484.99 JPY.

Is GMO Media Inc stock undervalued or overvalued?

Compared to the current market price of 2 881 JPY, GMO Media Inc is Overvalued by 14%.