First Time Loading...

Bushiroad Inc
TSE:7803

Watchlist Manager
Bushiroad Inc Logo
Bushiroad Inc
TSE:7803
Watchlist
Price: 365 JPY 1.96% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. [ Read More ]

The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 807.2 JPY. Compared to the current market price of 365 JPY, Bushiroad Inc is Undervalued by 55%.

Key Points:
Intrinsic Value
Base Case
807.2 JPY
Undervaluation 55%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Bushiroad Inc

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

Run backtest to discover the historical profit from buying and selling Bushiroad 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

Beta
Ask me anything about
Bushiroad Inc

Provide an overview of the primary business activities
of Bushiroad Inc.

What unique competitive advantages
does Bushiroad Inc hold over its rivals?

What risks and challenges
does Bushiroad Inc face in the near future?

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

Show all valuation multiples
for Bushiroad Inc.

Provide P/S
for Bushiroad Inc.

Provide P/E
for Bushiroad Inc.

Provide P/OCF
for Bushiroad Inc.

Provide P/FCFE
for Bushiroad Inc.

Provide P/B
for Bushiroad Inc.

Provide EV/S
for Bushiroad Inc.

Provide EV/GP
for Bushiroad Inc.

Provide EV/EBITDA
for Bushiroad Inc.

Provide EV/EBIT
for Bushiroad Inc.

Provide EV/OCF
for Bushiroad Inc.

Provide EV/FCFF
for Bushiroad Inc.

Provide EV/IC
for Bushiroad Inc.

Show me price targets
for Bushiroad Inc made by professional analysts.

What are the Revenue projections
for Bushiroad Inc?

How accurate were the past Revenue estimates
for Bushiroad Inc?

What are the Net Income projections
for Bushiroad Inc?

How accurate were the past Net Income estimates
for Bushiroad Inc?

What are the EPS projections
for Bushiroad Inc?

How accurate were the past EPS estimates
for Bushiroad Inc?

What are the EBIT projections
for Bushiroad Inc?

How accurate were the past EBIT estimates
for Bushiroad Inc?

Compare the revenue forecasts
for Bushiroad Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Bushiroad Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Bushiroad Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Bushiroad Inc compared to its peers.

Compare the P/E ratios
of Bushiroad Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Bushiroad Inc with its peers.

Analyze the financial leverage
of Bushiroad Inc compared to its main competitors.

Show all profitability ratios
for Bushiroad Inc.

Provide ROE
for Bushiroad Inc.

Provide ROA
for Bushiroad Inc.

Provide ROIC
for Bushiroad Inc.

Provide ROCE
for Bushiroad Inc.

Provide Gross Margin
for Bushiroad Inc.

Provide Operating Margin
for Bushiroad Inc.

Provide Net Margin
for Bushiroad Inc.

Provide FCF Margin
for Bushiroad Inc.

Show all solvency ratios
for Bushiroad Inc.

Provide D/E Ratio
for Bushiroad Inc.

Provide D/A Ratio
for Bushiroad Inc.

Provide Interest Coverage Ratio
for Bushiroad Inc.

Provide Altman Z-Score Ratio
for Bushiroad Inc.

Provide Quick Ratio
for Bushiroad Inc.

Provide Current Ratio
for Bushiroad Inc.

Provide Cash Ratio
for Bushiroad Inc.

What is the historical Revenue growth
over the last 5 years for Bushiroad Inc?

What is the historical Net Income growth
over the last 5 years for Bushiroad Inc?

What is the current Free Cash Flow
of Bushiroad Inc?

Financials

Balance Sheet Decomposition
Bushiroad Inc

Current Assets 38B
Cash & Short-Term Investments 26.9B
Receivables 5.5B
Other Current Assets 5.6B
Non-Current Assets 9.4B
Long-Term Investments 4.7B
PP&E 2.5B
Intangibles 335.5m
Other Non-Current Assets 1.8B
Current Liabilities 14.1B
Accounts Payable 4.6B
Accrued Liabilities 103.9m
Other Current Liabilities 9.5B
Non-Current Liabilities 11.8B
Long-Term Debt 10.9B
Other Non-Current Liabilities 954.9m
Efficiency

Earnings Waterfall
Bushiroad Inc

Revenue
46.8B JPY
Cost of Revenue
-30.4B JPY
Gross Profit
16.4B JPY
Operating Expenses
-15.2B JPY
Operating Income
1.2B JPY
Other Expenses
-4m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
Bushiroad Inc

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

Bushiroad Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
ROE is Increasing
52/100
Profitability
Score

Bushiroad Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Bushiroad Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Short-Term Solvency
Low D/E
72/100
Solvency
Score

Bushiroad Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Bushiroad Inc

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

According to Wall Street analysts, the average 1-year price target for Bushiroad Inc is 780.3 JPY with a low forecast of 737.3 JPY and a high forecast of 840 JPY.

Lowest
Price Target
737.3 JPY
102% Upside
Average
Price Target
780.3 JPY
114% Upside
Highest
Price Target
840 JPY
130% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Bushiroad Inc

1M 1M
-2%
6M 6M
-29%
1Y 1Y
-56%
3Y 3Y
-52%
5Y 5Y
-31%
10Y 10Y
-31%
Annual Price Range
365
52w Low
358
52w High
942
Price Metrics
Average Annual Return 19.29%
Standard Deviation of Annual Returns 64.05%
Max Drawdown -99%
Shares Statistics
Market Capitalization 25.9B JPY
Shares Outstanding 70 867 405
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Bushiroad Inc Logo
Bushiroad Inc

Country

Japan

Industry

Media

Market Cap

25.9B JPY

Dividend Yield

2.51%

Description

Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 620 full-time employees. The company went IPO on 2019-07-29. The firm operates in two business segments. The Entertainment business segment is composed of five departments including trading card game department, mobile online games department, music department that engages in plan, production and management of music content and live performances and events, merchandising (MD) department that plans and releases goods related to IP, as well as media department that engages in book publishing and Internet radio operating. The Sports business segment is composed of the box office department, MD department that plans and sells goods, as well as the content department that product and distributes video content.

Contact

TOKYO-TO
Nakano-ku
2F, Sumitomo Nakanosakaue Bldg., 1-38-1, Chuo
+81345004350.0
https://bushiroad.co.jp/

IPO

2019-07-29

Employees

620

Officers

President & Director
Mr. Takaaki Kidani
GM of Accounting & Finance Division and Director
Mr. Toshiyuki Muraoka
Operations Officer
Kyohei Shimpuku
Operation Officers
Tomura Shohei
Executive Officer
Katsuya Nagahata

See Also

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

The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 807.2 JPY.

Is Bushiroad Inc stock undervalued or overvalued?

Compared to the current market price of 365 JPY, Bushiroad Inc is Undervalued by 55%.