KLab Inc
TSE:3656

Watchlist Manager
KLab Inc Logo
KLab Inc
TSE:3656
Watchlist
Price: 184 JPY -0.54% Market Closed
Market Cap: 8.7B JPY
Have any thoughts about
KLab Inc?
Write Note

Intrinsic Value

The intrinsic value of one KLab Inc stock under the Base Case scenario is 1 927.66 JPY. Compared to the current market price of 184 JPY, KLab Inc is Undervalued by 90%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 927.66 JPY
Undervaluation 90%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
KLab Inc

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for KLab Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about KLab Inc?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Media Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about KLab Inc

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

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

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

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

Show all valuation multiples
for KLab Inc.

Provide P/S
for KLab Inc.

Provide P/E
for KLab Inc.

Provide P/OCF
for KLab Inc.

Provide P/FCFE
for KLab Inc.

Provide P/B
for KLab Inc.

Provide EV/S
for KLab Inc.

Provide EV/GP
for KLab Inc.

Provide EV/EBITDA
for KLab Inc.

Provide EV/EBIT
for KLab Inc.

Provide EV/OCF
for KLab Inc.

Provide EV/FCFF
for KLab Inc.

Provide EV/IC
for KLab Inc.

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

What are the Revenue projections
for KLab Inc?

How accurate were the past Revenue estimates
for KLab Inc?

What are the Net Income projections
for KLab Inc?

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

What are the EPS projections
for KLab Inc?

How accurate were the past EPS estimates
for KLab Inc?

What are the EBIT projections
for KLab Inc?

How accurate were the past EBIT estimates
for KLab Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for KLab Inc.

Provide ROE
for KLab Inc.

Provide ROA
for KLab Inc.

Provide ROIC
for KLab Inc.

Provide ROCE
for KLab Inc.

Provide Gross Margin
for KLab Inc.

Provide Operating Margin
for KLab Inc.

Provide Net Margin
for KLab Inc.

Provide FCF Margin
for KLab Inc.

Show all solvency ratios
for KLab Inc.

Provide D/E Ratio
for KLab Inc.

Provide D/A Ratio
for KLab Inc.

Provide Interest Coverage Ratio
for KLab Inc.

Provide Altman Z-Score Ratio
for KLab Inc.

Provide Quick Ratio
for KLab Inc.

Provide Current Ratio
for KLab Inc.

Provide Cash Ratio
for KLab Inc.

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

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

What is the current Free Cash Flow
of KLab Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
KLab Inc

Current Assets 6.5B
Cash & Short-Term Investments 3.8B
Receivables 1.1B
Other Current Assets 1.7B
Non-Current Assets 12.1B
Long-Term Investments 3.4B
PP&E 135.5m
Intangibles 6.9B
Other Non-Current Assets 1.7B
Current Liabilities 5.7B
Accounts Payable 555.8m
Accrued Liabilities 113.3m
Short-Term Debt 1B
Other Current Liabilities 4B
Non-Current Liabilities 1.7B
Long-Term Debt 1.7B
Other Non-Current Liabilities 80m
Efficiency

Earnings Waterfall
KLab Inc

Revenue
9B JPY
Cost of Revenue
-7.9B JPY
Gross Profit
1.1B JPY
Operating Expenses
-2.7B JPY
Operating Income
-1.7B JPY
Other Expenses
-1.1B JPY
Net Income
-2.8B JPY

Free Cash Flow Analysis
KLab Inc

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

Profitability Score
Profitability Due Diligence

KLab Inc's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

16/100
Profitability
Score

KLab Inc's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

KLab Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
43/100
Solvency
Score

KLab Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
KLab Inc

There are no price targets for KLab Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KLab Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KLab Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

KLab Inc Logo
KLab Inc

Country

Japan

Industry

Media

Market Cap

8.3B JPY

Dividend Yield

0%

Description

KLab, Inc. engages in the planning, development, and operation of mobile games. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 642 full-time employees. The company went IPO on 2011-09-27. The firm is engaged in the planning, development and operation of mobile online games, centering on applications for smart phones. The firm is also engaged in the provision of large-scale and high-load infrastructure services, research and consulting services related to games, as well as the operation of venture capital (VC) funds for seed and early stage Internet companies.

Contact

TOKYO-TO
Minato-ku
22F, Roppongi Hills Mori Tower, 6-10-1, Roppongi
www.klab.com

IPO

2011-09-27

Employees

642

Officers

Representative Director, President & CEO
Mr. Hidekatsu Morita
COO, Executive VP & Vice Chairman
Mr. Yosuke Igarashi
CFO, Senior MD, Manager of Corporate Administration Dept & Director
Mr. Kazuyuki Takata
Professional Executive Officer & CTO
Yoshio Hanawa
Executive Officer & Chief Gaming Architect
Mr. Shun Fujiyoshi
Executive Officer
Hiroyuki Sakurada

See Also

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

The intrinsic value of one KLab Inc stock under the Base Case scenario is 1 927.66 JPY.

Is KLab Inc stock undervalued or overvalued?

Compared to the current market price of 184 JPY, KLab Inc is Undervalued by 90%.

Back to Top