First Time Loading...

SMN Corp
TSE:6185

Watchlist Manager
SMN Corp Logo
SMN Corp
TSE:6185
Watchlist
Price: 351 JPY -1.68%
Updated: Apr 19, 2024

Intrinsic Value

SMN Corp. engages in the marketing technology business that offers data and system solutions. [ Read More ]

The intrinsic value of one SMN Corp stock under the Base Case scenario is 415.43 JPY. Compared to the current market price of 351 JPY, SMN Corp is Undervalued by 16%.

Key Points:
Intrinsic Value
Base Case
415.43 JPY
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
SMN Corp

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

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

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

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

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

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

Show all valuation multiples
for SMN Corp.

Provide P/S
for SMN Corp.

Provide P/E
for SMN Corp.

Provide P/OCF
for SMN Corp.

Provide P/FCFE
for SMN Corp.

Provide P/B
for SMN Corp.

Provide EV/S
for SMN Corp.

Provide EV/GP
for SMN Corp.

Provide EV/EBITDA
for SMN Corp.

Provide EV/EBIT
for SMN Corp.

Provide EV/OCF
for SMN Corp.

Provide EV/FCFF
for SMN Corp.

Provide EV/IC
for SMN Corp.

What are the Revenue projections
for SMN Corp?

How accurate were the past Revenue estimates
for SMN Corp?

What are the Net Income projections
for SMN Corp?

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

What are the EPS projections
for SMN Corp?

How accurate were the past EPS estimates
for SMN Corp?

What are the EBIT projections
for SMN Corp?

How accurate were the past EBIT estimates
for SMN Corp?

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

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

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

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

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

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

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

Show all profitability ratios
for SMN Corp.

Provide ROE
for SMN Corp.

Provide ROA
for SMN Corp.

Provide ROIC
for SMN Corp.

Provide ROCE
for SMN Corp.

Provide Gross Margin
for SMN Corp.

Provide Operating Margin
for SMN Corp.

Provide Net Margin
for SMN Corp.

Provide FCF Margin
for SMN Corp.

Show all solvency ratios
for SMN Corp.

Provide D/E Ratio
for SMN Corp.

Provide D/A Ratio
for SMN Corp.

Provide Interest Coverage Ratio
for SMN Corp.

Provide Altman Z-Score Ratio
for SMN Corp.

Provide Quick Ratio
for SMN Corp.

Provide Current Ratio
for SMN Corp.

Provide Cash Ratio
for SMN Corp.

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

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

What is the current Free Cash Flow
of SMN Corp?

Financials

Balance Sheet Decomposition
SMN Corp

Current Assets 4.2B
Cash & Short-Term Investments 2.3B
Receivables 1.7B
Other Current Assets 186.9m
Non-Current Assets 3.2B
PP&E 301.4m
Intangibles 2.5B
Other Non-Current Assets 371.2m
Current Liabilities 1.6B
Accounts Payable 1B
Accrued Liabilities 46.8m
Other Current Liabilities 576.6m
Non-Current Liabilities 1.3B
Long-Term Debt 1.1B
Other Non-Current Liabilities 231.8m
Efficiency

Earnings Waterfall
SMN Corp

Revenue
10.5B JPY
Cost of Revenue
-8.1B JPY
Gross Profit
2.5B JPY
Operating Expenses
-2.5B JPY
Operating Income
-17.1m JPY
Other Expenses
-55m JPY
Net Income
-72.1m JPY

Free Cash Flow Analysis
SMN Corp

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

SMN Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

39/100
Profitability
Score

SMN Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

SMN Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
53/100
Solvency
Score

SMN Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
SMN Corp

There are no price targets for SMN 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
SMN Corp

1M 1M
-12%
6M 6M
-7%
1Y 1Y
-23%
3Y 3Y
-56%
5Y 5Y
-66%
10Y 10Y
-69%
Annual Price Range
351
52w Low
250
52w High
476
Price Metrics
Average Annual Return -18.1%
Standard Deviation of Annual Returns 7.77%
Max Drawdown -78%
Shares Statistics
Market Capitalization 5.2B JPY
Shares Outstanding 14 539 900
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

SMN Corp Logo
SMN Corp

Country

Japan

Industry

Technology

Market Cap

5.2B JPY

Dividend Yield

0%

Description

SMN Corp. engages in the marketing technology business that offers data and system solutions. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 372 full-time employees. The company went IPO on 2015-12-22. The firm is mainly engaged in the provision of ad technology services, affiliate services and other services. The ad technology services are engaged in the provision of an ad purchase DSP Logicad to optimize the advertising distribution effect of advertisers utilizing real time bidding (RTB). The affiliate services are engaged in the provision of a closed type affiliate service SCAN. The other services are engaged in the planning and sale of advertising space such as the portal site So-net and the news application News Suite, and the support business of media advertising revenue maximization.

Contact

TOKYO-TO
Shinagawa-ku
12F, Osaki Wiz Tower, 2-11-1, Osaki
+81354357930.0
https://www.so-netmedia.jp/

IPO

2015-12-22

Employees

372

Officers

President & Chairman
Mr. Daisuke Imiya
Executive Officer
Mr. Katsuya Suzuki
Executive VP & Director
Naoki Harayama

See Also

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

The intrinsic value of one SMN Corp stock under the Base Case scenario is 415.43 JPY.

Is SMN Corp stock undervalued or overvalued?

Compared to the current market price of 351 JPY, SMN Corp is Undervalued by 16%.