First Time Loading...

i-mobile Co Ltd
TSE:6535

Watchlist Manager
i-mobile Co Ltd Logo
i-mobile Co Ltd
TSE:6535
Watchlist
Price: 380 JPY 0.8% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

i-mobile Co., Ltd. engages in the Internet advertising business. [ Read More ]

The intrinsic value of one i-mobile Co Ltd stock under the Base Case scenario is 986.24 JPY. Compared to the current market price of 380 JPY, i-mobile Co Ltd is Undervalued by 61%.

Key Points:
Intrinsic Value
Base Case
986.24 JPY
Undervaluation 61%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
i-mobile 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 i-mobile 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
i-mobile Co Ltd

Provide an overview of the primary business activities
of i-mobile Co Ltd.

What unique competitive advantages
does i-mobile Co Ltd hold over its rivals?

What risks and challenges
does i-mobile Co Ltd face in the near future?

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

Show all valuation multiples
for i-mobile Co Ltd.

Provide P/S
for i-mobile Co Ltd.

Provide P/E
for i-mobile Co Ltd.

Provide P/OCF
for i-mobile Co Ltd.

Provide P/FCFE
for i-mobile Co Ltd.

Provide P/B
for i-mobile Co Ltd.

Provide EV/S
for i-mobile Co Ltd.

Provide EV/GP
for i-mobile Co Ltd.

Provide EV/EBITDA
for i-mobile Co Ltd.

Provide EV/EBIT
for i-mobile Co Ltd.

Provide EV/OCF
for i-mobile Co Ltd.

Provide EV/FCFF
for i-mobile Co Ltd.

Provide EV/IC
for i-mobile Co Ltd.

Show me price targets
for i-mobile Co Ltd made by professional analysts.

What are the Revenue projections
for i-mobile Co Ltd?

How accurate were the past Revenue estimates
for i-mobile Co Ltd?

What are the Net Income projections
for i-mobile Co Ltd?

How accurate were the past Net Income estimates
for i-mobile Co Ltd?

What are the EPS projections
for i-mobile Co Ltd?

How accurate were the past EPS estimates
for i-mobile Co Ltd?

What are the EBIT projections
for i-mobile Co Ltd?

How accurate were the past EBIT estimates
for i-mobile Co Ltd?

Compare the revenue forecasts
for i-mobile Co Ltd with those of its competitors based on recent analyst estimates.

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

Compare historical revenue growth rates
of i-mobile Co Ltd against its competitors.

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

Compare the P/E ratios
of i-mobile Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing i-mobile Co Ltd with its peers.

Analyze the financial leverage
of i-mobile Co Ltd compared to its main competitors.

Show all profitability ratios
for i-mobile Co Ltd.

Provide ROE
for i-mobile Co Ltd.

Provide ROA
for i-mobile Co Ltd.

Provide ROIC
for i-mobile Co Ltd.

Provide ROCE
for i-mobile Co Ltd.

Provide Gross Margin
for i-mobile Co Ltd.

Provide Operating Margin
for i-mobile Co Ltd.

Provide Net Margin
for i-mobile Co Ltd.

Provide FCF Margin
for i-mobile Co Ltd.

Show all solvency ratios
for i-mobile Co Ltd.

Provide D/E Ratio
for i-mobile Co Ltd.

Provide D/A Ratio
for i-mobile Co Ltd.

Provide Interest Coverage Ratio
for i-mobile Co Ltd.

Provide Altman Z-Score Ratio
for i-mobile Co Ltd.

Provide Quick Ratio
for i-mobile Co Ltd.

Provide Current Ratio
for i-mobile Co Ltd.

Provide Cash Ratio
for i-mobile Co Ltd.

What is the historical Revenue growth
over the last 5 years for i-mobile Co Ltd?

What is the historical Net Income growth
over the last 5 years for i-mobile Co Ltd?

What is the current Free Cash Flow
of i-mobile Co Ltd?

Financials

Balance Sheet Decomposition
i-mobile Co Ltd

Current Assets 26.8B
Cash & Short-Term Investments 15.3B
Receivables 6.8B
Other Current Assets 4.7B
Non-Current Assets 3.4B
PP&E 496m
Intangibles 291m
Other Non-Current Assets 2.6B
Current Liabilities 14.6B
Accounts Payable 3.6B
Accrued Liabilities 76m
Other Current Liabilities 10.9B
Non-Current Liabilities 76m
Other Non-Current Liabilities 76m
Efficiency

Earnings Waterfall
i-mobile Co Ltd

Revenue
18.2B JPY
Cost of Revenue
-29m JPY
Gross Profit
18.2B JPY
Operating Expenses
-14.3B JPY
Operating Income
3.9B JPY
Other Expenses
-1.1B JPY
Net Income
2.7B JPY

Free Cash Flow Analysis
i-mobile Co Ltd

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

i-mobile Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Exceptional ROIC
70/100
Profitability
Score

i-mobile Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

i-mobile Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
62/100
Solvency
Score

i-mobile Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
i-mobile Co Ltd

Wall Street analysts forecast i-mobile Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for i-mobile Co Ltd is 550.8 JPY with a low forecast of 545.4 JPY and a high forecast of 567 JPY.

Lowest
Price Target
545.4 JPY
44% Upside
Average
Price Target
550.8 JPY
45% Upside
Highest
Price Target
567 JPY
49% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
i-mobile Co Ltd

1M 1M
-5%
6M 6M
-72%
1Y 1Y
-70%
3Y 3Y
-71%
5Y 5Y
-53%
10Y 10Y
-66%
Annual Price Range
380
52w Low
377
52w High
1 395
Price Metrics
Average Annual Return 18.92%
Standard Deviation of Annual Returns 62.82%
Max Drawdown -79%
Shares Statistics
Market Capitalization 21.8B JPY
Shares Outstanding 57 419 010
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

i-mobile Co Ltd Logo
i-mobile Co Ltd

Country

Japan

Industry

Media

Market Cap

21.8B JPY

Dividend Yield

7.12%

Description

i-mobile Co., Ltd. engages in the Internet advertising business. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 204 full-time employees. The company went IPO on 2016-10-27. The firm operates is business in two business segments. The Consumer segment is involved in the hometown tax payment business Furunabi, the netcatcher business, the recruitment business focusing on the operation of the Website WARAJIN, as well as the restaurant Public Relation (PR) business focusing on the operation of the Website Teppan. The Internet Advertising segment is involved in the advertising network business, the agency business, the video advertising business maio, the operation of the advertising serving platform mobile Affiliate, the media solution business, as well as the agency business.

Contact

TOKYO-TO
Shibuya-Ku
N-2F, N.E.S. Bldg., 22-14, Sakuragaoka-cho
+81354595290.0
https://www.i-mobile.co.jp/

IPO

2016-10-27

Employees

204

Officers

Chairman & GM of Representative Project Headquarters
Mr. Toshihiko Tanaka
President & Representative Director
Mr. Tetsuya Noguchi
Director & Head of Ad Platform Business Headquarters
Mr. Yoshinori Mizota
Senior MD & GM of Corporate Management Division
Mr. Yasuhiro Fumita

See Also

Discover More
What is the Intrinsic Value of one i-mobile Co Ltd stock?

The intrinsic value of one i-mobile Co Ltd stock under the Base Case scenario is 986.24 JPY.

Is i-mobile Co Ltd stock undervalued or overvalued?

Compared to the current market price of 380 JPY, i-mobile Co Ltd is Undervalued by 61%.