SMN Corp
TSE:6185
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%.
Valuation Backtest
SMN Corp
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
SMN Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
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.
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
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.