And Factory Inc
TSE:7035

Watchlist Manager
And Factory Inc Logo
And Factory Inc
TSE:7035
Watchlist
Price: 224 JPY -0.88% Market Closed
Market Cap: ¥2.5B

EV/OCF

-12.1
Current
154%
More Expensive
vs 3-y average of -4.8

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
-12.1
=
Enterprise Value
¥2B
/
Operating Cash Flow
¥-164.6m

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
-12.1
=
Enterprise Value
¥2B
/
Operating Cash Flow
¥-164.6m

Valuation Scenarios

And Factory Inc is trading above its industry average

If EV/OCF returns to its Industry Average (14), the stock would be worth ¥-257.87 (215% downside from current price).

Statistics
Positive Scenarios
0/2
Maximum Downside
-215%
Maximum Upside
No Upside Scenarios
Average Downside
204%
Scenario EV/OCF Value Implied Price Upside/Downside
Current Multiple -12.1 ¥224
0%
Industry Average 14 ¥-257.87
-215%
Country Average 11.4 ¥-210.22
-194%

Forward EV/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward EV/OCF

Peer Comparison

All Multiples
EV/OCF
P/E
All Countries
Close
Market Cap EV/OCF P/E
JP
And Factory Inc
TSE:7035
2.5B JPY -12.1 -7.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 25.4 34.2
CN
NetEase Inc
NASDAQ:NTES
71.3B USD 6.5 14.4
JP
Nintendo Co Ltd
TSE:7974
9.3T JPY 43 23.1
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 19.5 74.5
SG
Sea Ltd
NYSE:SE
46.7B USD 7.6 29.6
US
Roblox Corp
NYSE:RBLX
39.7B USD 21.2 -37.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39B USD 58.6 -9.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
122.9B CNY 14.6 32.6
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 20.1 31.4
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 7.3 22.8
P/E Multiple
Earnings Growth PEG
JP
And Factory Inc
TSE:7035
Average P/E: 32.8
Negative Multiple: -7.8
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
23.1
26%
0.9
US
Electronic Arts Inc
NASDAQ:EA
74.5
32%
2.3
SG
Sea Ltd
NYSE:SE
29.6
27%
1.1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.3 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
31.4
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
22.8
18%
1.3

Market Distribution

Lower than 100% of companies in Japan
Percentile
0th
Based on 4 586 companies
0th percentile
-12.1
Low
0 — 8.2
Typical Range
8.2 — 16.2
High
16.2 —
Distribution Statistics
Japan
Min 0
30th Percentile 8.2
Median 11.4
70th Percentile 16.2
Max 277 515 327.6

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 ¥224
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