First Time Loading...

Marvelous Inc
TSE:7844

Watchlist Manager
Marvelous Inc Logo
Marvelous Inc
TSE:7844
Watchlist
Price: 671 JPY 0.15%
Updated: Apr 25, 2024

Intrinsic Value

Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. [ Read More ]

The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 450.38 JPY. Compared to the current market price of 671 JPY, Marvelous Inc is Overvalued by 33%.

Key Points:
Intrinsic Value
Base Case
450.38 JPY
Overvaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marvelous Inc

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

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

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

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

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

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

Show all valuation multiples
for Marvelous Inc.

Provide P/S
for Marvelous Inc.

Provide P/E
for Marvelous Inc.

Provide P/OCF
for Marvelous Inc.

Provide P/FCFE
for Marvelous Inc.

Provide P/B
for Marvelous Inc.

Provide EV/S
for Marvelous Inc.

Provide EV/GP
for Marvelous Inc.

Provide EV/EBITDA
for Marvelous Inc.

Provide EV/EBIT
for Marvelous Inc.

Provide EV/OCF
for Marvelous Inc.

Provide EV/FCFF
for Marvelous Inc.

Provide EV/IC
for Marvelous Inc.

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

What are the Revenue projections
for Marvelous Inc?

How accurate were the past Revenue estimates
for Marvelous Inc?

What are the Net Income projections
for Marvelous Inc?

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

What are the EPS projections
for Marvelous Inc?

How accurate were the past EPS estimates
for Marvelous Inc?

What are the EBIT projections
for Marvelous Inc?

How accurate were the past EBIT estimates
for Marvelous Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Marvelous Inc.

Provide ROE
for Marvelous Inc.

Provide ROA
for Marvelous Inc.

Provide ROIC
for Marvelous Inc.

Provide ROCE
for Marvelous Inc.

Provide Gross Margin
for Marvelous Inc.

Provide Operating Margin
for Marvelous Inc.

Provide Net Margin
for Marvelous Inc.

Provide FCF Margin
for Marvelous Inc.

Show all solvency ratios
for Marvelous Inc.

Provide D/E Ratio
for Marvelous Inc.

Provide D/A Ratio
for Marvelous Inc.

Provide Interest Coverage Ratio
for Marvelous Inc.

Provide Altman Z-Score Ratio
for Marvelous Inc.

Provide Quick Ratio
for Marvelous Inc.

Provide Current Ratio
for Marvelous Inc.

Provide Cash Ratio
for Marvelous Inc.

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

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

What is the current Free Cash Flow
of Marvelous Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marvelous Inc.

Financials

Balance Sheet Decomposition
Marvelous Inc

Current Assets 28.3B
Cash & Short-Term Investments 13.5B
Receivables 4.4B
Other Current Assets 10.5B
Non-Current Assets 7.8B
Long-Term Investments 3.3B
PP&E 619m
Intangibles 1.5B
Other Non-Current Assets 2.3B
Current Liabilities 7B
Accounts Payable 2B
Accrued Liabilities 1.4B
Short-Term Debt 160m
Other Current Liabilities 3.4B
Non-Current Liabilities 268m
Other Non-Current Liabilities 268m
Efficiency

Earnings Waterfall
Marvelous Inc

Revenue
28.7B JPY
Cost of Revenue
-18.3B JPY
Gross Profit
10.4B JPY
Operating Expenses
-9.7B JPY
Operating Income
702m JPY
Other Expenses
-13m JPY
Net Income
689m JPY

Free Cash Flow Analysis
Marvelous Inc

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

Profitability Score
Profitability Due Diligence

Marvelous Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Negative Free Cash Flow
Positive 3-Years Revenue Growth
51/100
Profitability
Score

Marvelous Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Marvelous Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Marvelous Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Marvelous Inc

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

According to Wall Street analysts, the average 1-year price target for Marvelous Inc is 785.4 JPY with a low forecast of 777.7 JPY and a high forecast of 808.5 JPY.

Lowest
Price Target
777.7 JPY
16% Upside
Average
Price Target
785.4 JPY
17% Upside
Highest
Price Target
808.5 JPY
20% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Marvelous Inc

1M 1M
-8%
6M 6M
-3%
1Y 1Y
0%
3Y 3Y
-12%
5Y 5Y
-8%
10Y 10Y
+28%
Annual Price Range
671
52w Low
661
52w High
761
Price Metrics
Average Annual Return -1.47%
Standard Deviation of Annual Returns 22%
Max Drawdown -47%
Shares Statistics
Market Capitalization 40.6B JPY
Shares Outstanding 60 468 600
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Marvelous Inc Logo
Marvelous Inc

Country

Japan

Industry

Media

Market Cap

40.6B JPY

Dividend Yield

9.85%

Description

Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 582 full-time employees. The company went IPO on 2002-11-01. The firm operates in three business segments. The Online segment involves in the planning, development and operation of online games and game applications with a focus on social games for social networking service (SNS). The Consumer segment involves in the planning, development and sale of software for home-use game machines, and commercial equipment and products for amusement facility operation companies, as well as the contracted development of game software. The Music and Video segment involves in the production of music and video contents with a focus on animations, the commercialization of music, videos and characters, the operation of delivery business, as well as the operation of performance business via the production of stage performance works, with the popular works of cartoons, animations and games as originals.

Contact

TOKYO-TO
Shinagawa-ku
5F, Shinagawa Seaside East Tower, 4-12-8, Higashi-Shinagawa
+81357697447.0
https://www.marv.jp/

IPO

2002-11-01

Employees

582

Officers

President, Executive Officer, Head of Digital Content Business Unit & Representative Director
Mr. Suminobu Sato
Operating Officer & 3rd Studio Manager
Mr. Motoyuki Itakura
Senior Executive Officer & Marvelous Global Games Studio Studio Director
Mr. Kenichiro Tsukuda
Online Business Manager & Operating Officer
Mr. Yo Ino
Executive Officer, Chief Business Officer & Director
Mr. Shinichi Terui
Operating Officer & Live Entertainment Division Manager
Mr. Bunpei Ogawa
Show More
Operating Officer & Deputy GM of Amusement Division
Shingo Tote
Executive Officer, GM of Corporate Division & Director
Chihiro Noguchi
Operating Officer & Head of Marvelous Online Games Studio and Digital Content Business Headquarters
Tetsuro Miura
Show Less

See Also

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

The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 450.38 JPY.

Is Marvelous Inc stock undervalued or overvalued?

Compared to the current market price of 671 JPY, Marvelous Inc is Overvalued by 33%.