And Factory Inc
TSE:7035

Watchlist Manager
And Factory Inc Logo
And Factory Inc
TSE:7035
Watchlist
Price: 226 JPY -0.44% Market Closed
Market Cap: ¥2.5B

EV/EBIT

-6.5
Current
15%
Cheaper
vs 3-y average of -7.7

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-6.5
=
Enterprise Value
¥2B
/
EBIT
¥-309.3m

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-6.5
=
Enterprise Value
¥2B
/
EBIT
¥-309.3m

Valuation Scenarios

And Factory Inc is trading above its industry average

If EV/EBIT returns to its Industry Average (14.1), the stock would be worth ¥-488.49 (316% downside from current price).

Statistics
Positive Scenarios
0/2
Maximum Downside
-316%
Maximum Upside
No Upside Scenarios
Average Downside
312%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple -6.5 ¥226
0%
Industry Average 14.1 ¥-488.49
-316%
Country Average 13.6 ¥-471.73
-309%

Forward EV/EBIT
Today’s price vs future ebit

Not enough data available to calculate forward EV/EBIT

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
JP
And Factory Inc
TSE:7035
2.5B JPY -6.5 -7.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 28.9 34.2
CN
NetEase Inc
NASDAQ:NTES
70.6B USD 9.2 14.4
JP
Nintendo Co Ltd
TSE:7974
9.6T JPY 21.7 23.9
US
Electronic Arts Inc
NASDAQ:EA
50.6B USD 49.6 74.5
SG
Sea Ltd
NYSE:SE
45.5B USD 18.5 28.9
US
Roblox Corp
NYSE:RBLX
39.3B USD -30.5 -36.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.9B USD -133.1 -9.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
122.9B CNY 19.9 32.6
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 21.3 31.8
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 10.7 23.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
And Factory Inc
TSE:7035
Average EV/EBIT: 22.5
Negative Multiple: -6.5
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.2
11%
0.8
JP
Nintendo Co Ltd
TSE:7974
21.7
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.6
26%
1.9
SG
Sea Ltd
NYSE:SE
18.5
39%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -30.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -133.1 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
19.9
56%
0.4
JP
Konami Holdings Corp
TSE:9766
21.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
And Factory Inc
TSE:7035
Average P/E: 32.9
Negative Multiple: -7.9
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
14.4
14%
1
JP
Nintendo Co Ltd
TSE:7974
23.9
26%
0.9
US
Electronic Arts Inc
NASDAQ:EA
74.5
32%
2.3
SG
Sea Ltd
NYSE:SE
28.9
27%
1.1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -36.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.8 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
32.6
104%
0.3
JP
Konami Holdings Corp
TSE:9766
31.8
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
23.3
18%
1.3

Market Distribution

Lower than 100% of companies in Japan
Percentile
0th
Based on 4 801 companies
0th percentile
-6.5
Low
0.1 — 9.8
Typical Range
9.8 — 18.1
High
18.1 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 9.8
Median 13.6
70th Percentile 18.1
Max 414 821 439

And Factory Inc
Glance View

Market Cap
2.5B JPY
Industry
Media

& Factory, Inc. engages in the development of smartphone application and internet of things. The company is headquartered in Meguro-Ku, Tokyo-To and currently employs 105 full-time employees. The company went IPO on 2018-09-06. The firm operates three segments. The Smartphone APP segment develops and operates a bulletin board application called strongest series that seeks the strategy of popular smartphone game applications managed by other companies and recruits partners of multiplayer, as well as provides saevices through distribution platform such as App Store. The IoT segment develops IoT platform applications that enable operation of multiple IoT devices, develops accommodation area related technology, and provides IoT service. The Other segment operates the advertising agency business related to advertisement distribution service using the smartphone application or media managed by the company as a publication medium.

Intrinsic Value
236.99 JPY
Undervaluation 5%
Intrinsic Value
Price ¥226
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett