NexTone Inc
TSE:7094
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 3 183.53 JPY. Compared to the current market price of 1 218 JPY, NexTone Inc is Undervalued by 62%.
Valuation Backtest
NexTone Inc
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.
Fundamental Analysis
Balance Sheet Decomposition
NexTone Inc
Current Assets | 9.9B |
Cash & Short-Term Investments | 7.6B |
Receivables | 1.8B |
Other Current Assets | 547.6m |
Non-Current Assets | 2.8B |
PP&E | 65.8m |
Intangibles | 2B |
Other Non-Current Assets | 712.5m |
Current Liabilities | 7.1B |
Accounts Payable | 3.1B |
Accrued Liabilities | 201.2m |
Other Current Liabilities | 3.8B |
Non-Current Liabilities | 1.7B |
Other Non-Current Liabilities | 1.7B |
Earnings Waterfall
NexTone Inc
Revenue
|
11.1B
JPY
|
Cost of Revenue
|
-8.2B
JPY
|
Gross Profit
|
2.9B
JPY
|
Operating Expenses
|
-2.1B
JPY
|
Operating Income
|
829.6m
JPY
|
Other Expenses
|
-155.1m
JPY
|
Net Income
|
674.6m
JPY
|
Free Cash Flow Analysis
NexTone Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
NexTone Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
NexTone Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
NexTone Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
NexTone Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
NexTone Inc
According to Wall Street analysts, the average 1-year price target for NexTone Inc is 4 000 JPY .
Shareholder Return
Price
NexTone Inc
Average Annual Return | 114.08% |
Standard Deviation of Annual Returns | 144.92% |
Max Drawdown | -81% |
Market Capitalization | 11.8B JPY |
Shares Outstanding | 9 825 100 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
The intrinsic value of one NexTone Inc stock under the Base Case scenario is 3 183.53 JPY.
Compared to the current market price of 1 218 JPY, NexTone Inc is Undervalued by 62%.