First Time Loading...

Kotobukiya Co Ltd
TSE:7809

Watchlist Manager
Kotobukiya Co Ltd Logo
Kotobukiya Co Ltd
TSE:7809
Watchlist
Price: 1 759 JPY -0.17% Market Closed
Updated: May 17, 2024

Intrinsic Value

Kotobukiya Co., Ltd. engages in the design, development, manufacture, and sale of toys and novelty items. [ Read More ]

The intrinsic value of one Kotobukiya Co Ltd stock under the Base Case scenario is 2 829.37 JPY. Compared to the current market price of 1 759 JPY, Kotobukiya Co Ltd is Undervalued by 38%.

Key Points:
Intrinsic Value
Base Case
2 829.37 JPY
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kotobukiya Co Ltd

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

Run backtest to discover the historical profit from buying and selling Kotobukiya Co Ltd 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
Kotobukiya Co Ltd

Provide an overview of the primary business activities
of Kotobukiya Co Ltd.

What unique competitive advantages
does Kotobukiya Co Ltd hold over its rivals?

What risks and challenges
does Kotobukiya Co Ltd face in the near future?

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

Show all valuation multiples
for Kotobukiya Co Ltd.

Provide P/S
for Kotobukiya Co Ltd.

Provide P/E
for Kotobukiya Co Ltd.

Provide P/OCF
for Kotobukiya Co Ltd.

Provide P/FCFE
for Kotobukiya Co Ltd.

Provide P/B
for Kotobukiya Co Ltd.

Provide EV/S
for Kotobukiya Co Ltd.

Provide EV/GP
for Kotobukiya Co Ltd.

Provide EV/EBITDA
for Kotobukiya Co Ltd.

Provide EV/EBIT
for Kotobukiya Co Ltd.

Provide EV/OCF
for Kotobukiya Co Ltd.

Provide EV/FCFF
for Kotobukiya Co Ltd.

Provide EV/IC
for Kotobukiya Co Ltd.

Show me price targets
for Kotobukiya Co Ltd made by professional analysts.

What are the Revenue projections
for Kotobukiya Co Ltd?

How accurate were the past Revenue estimates
for Kotobukiya Co Ltd?

What are the Net Income projections
for Kotobukiya Co Ltd?

How accurate were the past Net Income estimates
for Kotobukiya Co Ltd?

What are the EPS projections
for Kotobukiya Co Ltd?

How accurate were the past EPS estimates
for Kotobukiya Co Ltd?

What are the EBIT projections
for Kotobukiya Co Ltd?

How accurate were the past EBIT estimates
for Kotobukiya Co Ltd?

Compare the revenue forecasts
for Kotobukiya Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kotobukiya Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kotobukiya Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kotobukiya Co Ltd compared to its peers.

Compare the P/E ratios
of Kotobukiya Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kotobukiya Co Ltd with its peers.

Analyze the financial leverage
of Kotobukiya Co Ltd compared to its main competitors.

Show all profitability ratios
for Kotobukiya Co Ltd.

Provide ROE
for Kotobukiya Co Ltd.

Provide ROA
for Kotobukiya Co Ltd.

Provide ROIC
for Kotobukiya Co Ltd.

Provide ROCE
for Kotobukiya Co Ltd.

Provide Gross Margin
for Kotobukiya Co Ltd.

Provide Operating Margin
for Kotobukiya Co Ltd.

Provide Net Margin
for Kotobukiya Co Ltd.

Provide FCF Margin
for Kotobukiya Co Ltd.

Show all solvency ratios
for Kotobukiya Co Ltd.

Provide D/E Ratio
for Kotobukiya Co Ltd.

Provide D/A Ratio
for Kotobukiya Co Ltd.

Provide Interest Coverage Ratio
for Kotobukiya Co Ltd.

Provide Altman Z-Score Ratio
for Kotobukiya Co Ltd.

Provide Quick Ratio
for Kotobukiya Co Ltd.

Provide Current Ratio
for Kotobukiya Co Ltd.

Provide Cash Ratio
for Kotobukiya Co Ltd.

What is the historical Revenue growth
over the last 5 years for Kotobukiya Co Ltd?

What is the historical Net Income growth
over the last 5 years for Kotobukiya Co Ltd?

What is the current Free Cash Flow
of Kotobukiya Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kotobukiya Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kotobukiya Co Ltd

Current Assets 7.4B
Cash & Short-Term Investments 3.3B
Receivables 1.7B
Other Current Assets 2.4B
Non-Current Assets 3.9B
PP&E 3.2B
Intangibles 104.8m
Other Non-Current Assets 600.6m
Current Liabilities 2.7B
Accounts Payable 343.9m
Accrued Liabilities 66.9m
Short-Term Debt 900m
Other Current Liabilities 1.3B
Non-Current Liabilities 2.2B
Long-Term Debt 1.7B
Other Non-Current Liabilities 504.3m
Efficiency

Earnings Waterfall
Kotobukiya Co Ltd

Revenue
15.7B JPY
Cost of Revenue
-10.7B JPY
Gross Profit
5B JPY
Operating Expenses
-3.6B JPY
Operating Income
1.4B JPY
Other Expenses
-456.6m JPY
Net Income
928.7m JPY

Free Cash Flow Analysis
Kotobukiya Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kotobukiya Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROIC
59/100
Profitability
Score

Kotobukiya Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kotobukiya Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
82/100
Solvency
Score

Kotobukiya Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kotobukiya Co Ltd

Wall Street analysts forecast Kotobukiya Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kotobukiya Co Ltd is 2 182.8 JPY with a low forecast of 2 161.4 JPY and a high forecast of 2 247 JPY.

Lowest
Price Target
2 161.4 JPY
23% Upside
Average
Price Target
2 182.8 JPY
24% Upside
Highest
Price Target
2 247 JPY
28% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
Kotobukiya Co Ltd

Shareholder Return

Price
Kotobukiya Co Ltd

1M 1M
-7%
6M 6M
+10%
1Y 1Y
-35%
3Y 3Y
+159%
5Y 5Y
+334%
10Y 10Y
+124%
Annual Price Range
1 759
52w Low
1 391
52w High
3 066.2693
Price Metrics
Average Annual Return 92.81%
Standard Deviation of Annual Returns 109.55%
Max Drawdown -69%
Shares Statistics
Market Capitalization 14B JPY
Shares Outstanding 7 934 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kotobukiya Co Ltd Logo
Kotobukiya Co Ltd

Country

Japan

Industry

Leisure Products

Market Cap

14B JPY

Dividend Yield

3.5%

Description

Kotobukiya Co., Ltd. engages in the design, development, manufacture, and sale of toys and novelty items. The company is headquartered in Tachikawa-Shi, Tokyo-To and currently employs 167 full-time employees. The company went IPO on 2017-09-26. The firm operates Manufacture and Sales of Hobby Goods segment. About hobby related items, such as popular animation/games/movie characters, the Company operates through acquisition of copyright from the publisher, product planning, development, design work, manufacturing management and sales. Production is mainly entrusted to manufacturing companies in China. The firm sales products through retail store and mail order site operated by the Company, wholesalers, and electronic commerce (EC) sites of other companies. The firm is also selling to distributors in North America, Europe and Asia.

Contact

TOKYO-TO
Tachikawa-shi
Kotobukiya Bldg., 4-5, Midori-cho
+81425229810.0
https://www.kotobukiya.co.jp/

IPO

2017-09-26

Employees

167

Officers

Chairman & President
Kazuyuki Shimizu
VP & Director
Hiroyo Shimizu
MD, Head of Management Headquarters & Director
Mr. Yukihiro Muraoka

See Also

Discover More
What is the Intrinsic Value of one Kotobukiya Co Ltd stock?

The intrinsic value of one Kotobukiya Co Ltd stock under the Base Case scenario is 2 829.37 JPY.

Is Kotobukiya Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 759 JPY, Kotobukiya Co Ltd is Undervalued by 38%.