First Time Loading...

NexTone Inc
TSE:7094

Watchlist Manager
NexTone Inc Logo
NexTone Inc
TSE:7094
Watchlist
Price: 1 489 JPY 2.55% Market Closed
Updated: Jul 27, 2024
Have any thoughts about
NexTone Inc?
Write Note

Intrinsic Value

NexTone, Inc. is a holding company, which engages in music and digital media copyright management and consulting business. [ Read More ]

The intrinsic value of one NexTone Inc stock under the Base Case scenario is 2 996.11 JPY. Compared to the current market price of 1 489 JPY, NexTone Inc is Undervalued by 50%.

Key Points:
Intrinsic Value
Base Case
2 996.11 JPY
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NexTone Inc

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

Run backtest to discover the historical profit from buying and selling NexTone Inc 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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NexTone Inc

Current Assets 10.3B
Cash & Short-Term Investments 8B
Receivables 1.6B
Other Current Assets 699.7m
Non-Current Assets 2.8B
PP&E 152.4m
Intangibles 2B
Other Non-Current Assets 667m
Current Liabilities 7.5B
Accounts Payable 3B
Accrued Liabilities 275.6m
Other Current Liabilities 4.3B
Non-Current Liabilities 1.6B
Other Non-Current Liabilities 1.6B
Efficiency

Earnings Waterfall
NexTone Inc

Revenue
13.4B JPY
Cost of Revenue
-9.9B JPY
Gross Profit
3.5B JPY
Operating Expenses
-2.8B JPY
Operating Income
657m JPY
Other Expenses
-125.9m JPY
Net Income
531.1m JPY

Free Cash Flow Analysis
NexTone Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

NexTone Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
64/100
Profitability
Score

NexTone Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

NexTone Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
56/100
Solvency
Score

NexTone Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
NexTone Inc

Wall Street analysts forecast NexTone Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NexTone Inc is 4 000 JPY .

Lowest
Price Target
Not Available
Average
Price Target
4 000 JPY
169% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NexTone Inc?

Click here to dive deeper.

Competitive Landscape

Price Appreciation

Price
NexTone Inc

1M 1M
+8%
6M 6M
+4%
1Y 1Y
-29%
3Y 3Y
-65%
5Y 5Y
+117%
10Y 10Y
+117%
Annual Price Range
1 489
52w Low
995
52w High
2 084
Price Metrics
Average Annual Return 114.08%
Standard Deviation of Annual Returns 144.92%
Max Drawdown -81%
Shares Statistics
Market Capitalization 14.5B JPY
Shares Outstanding 9 759 300
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

NexTone Inc Logo
NexTone Inc

Country

Japan

Industry

Media

Market Cap

14.5B JPY

Dividend Yield

0%

Description

NexTone, Inc. is a holding company, which engages in music and digital media copyright management and consulting business. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 92 full-time employees. The company went IPO on 2020-03-30. The firm operates through two business segments. The Copyright Management business is engaged in receiving consignment form copyright holders to license the use of musical works and collect and distribute royalties. In music copyrights, there are mainly performance rights, recording rights, publishing rights, lending rights, broadcasting and cable broadcasting, interactive distribution, and commercial karaoke for business use. The Casting business is engaged in the provision of casting consulting, non-movie digital content (ODS) support, and event coordination. The firm is also engaged in the development and provision of rights processing systems such as copyrights and master rights, and content distribution system, and the development and operation of various in-house systems.

Contact

TOKYO-TO
Shibuya-Ku
20F, Ebisu Prime Square Tower, 1-1-39, Hiroo
+81354471080
https://www.nex-tone.co.jp/

IPO

2020-03-30

Employees

92

Officers

Compliance Officer, CEO & Chairman
Masahiro Anan
COO & Representative Director
Yuji Arakawa
Senior MD & Director
Sadaji Nagoshi
Executive Officer
Momoe Hiroyuki

See Also

Discover More
What is the Intrinsic Value of one NexTone Inc stock?

The intrinsic value of one NexTone Inc stock under the Base Case scenario is 2 996.11 JPY.

Is NexTone Inc stock undervalued or overvalued?

Compared to the current market price of 1 489 JPY, NexTone Inc is Undervalued by 50%.