s

sMedio Inc
TSE:3913

Watchlist Manager
sMedio Inc
TSE:3913
Watchlist
Price: 589 JPY 1.9% Market Closed
Market Cap: 1.3B JPY
Have any thoughts about
sMedio Inc?
Write Note

Intrinsic Value

3913 doesn't have a meaningful market cap.

The intrinsic value of one sMedio Inc stock under the Base Case scenario is 515.1 JPY. Compared to the current market price of 589 JPY, sMedio Inc is Overvalued by 13%.

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

Intrinsic Value
515.1 JPY
Overvaluation 13%
Intrinsic Value
Price
s
Base Case Scenario

Valuation Backtest
sMedio 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 sMedio 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 sMedio Inc?
Bearish
Neutral
Bullish

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 sMedio Inc

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

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

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

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

Show all valuation multiples
for sMedio Inc.

Provide P/S
for sMedio Inc.

Provide P/E
for sMedio Inc.

Provide P/OCF
for sMedio Inc.

Provide P/FCFE
for sMedio Inc.

Provide P/B
for sMedio Inc.

Provide EV/S
for sMedio Inc.

Provide EV/GP
for sMedio Inc.

Provide EV/EBITDA
for sMedio Inc.

Provide EV/EBIT
for sMedio Inc.

Provide EV/OCF
for sMedio Inc.

Provide EV/FCFF
for sMedio Inc.

Provide EV/IC
for sMedio Inc.

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

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

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

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

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

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

Show all profitability ratios
for sMedio Inc.

Provide ROE
for sMedio Inc.

Provide ROA
for sMedio Inc.

Provide ROIC
for sMedio Inc.

Provide ROCE
for sMedio Inc.

Provide Gross Margin
for sMedio Inc.

Provide Operating Margin
for sMedio Inc.

Provide Net Margin
for sMedio Inc.

Provide FCF Margin
for sMedio Inc.

Show all solvency ratios
for sMedio Inc.

Provide D/E Ratio
for sMedio Inc.

Provide D/A Ratio
for sMedio Inc.

Provide Interest Coverage Ratio
for sMedio Inc.

Provide Altman Z-Score Ratio
for sMedio Inc.

Provide Quick Ratio
for sMedio Inc.

Provide Current Ratio
for sMedio Inc.

Provide Cash Ratio
for sMedio Inc.

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

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

What is the current Free Cash Flow
of sMedio Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
sMedio Inc

Current Assets 1.2B
Cash & Short-Term Investments 891m
Receivables 145.9m
Other Current Assets 137.3m
Non-Current Assets 53.3m
PP&E 13.4m
Intangibles 2.4m
Other Non-Current Assets 37.5m
Current Liabilities 105.2m
Accounts Payable 19.6m
Accrued Liabilities 4.5m
Other Current Liabilities 81.1m
Non-Current Liabilities 11.5m
Other Non-Current Liabilities 11.5m
Efficiency

Earnings Waterfall
sMedio Inc

Revenue
814.1m JPY
Cost of Revenue
-433.1m JPY
Gross Profit
381m JPY
Operating Expenses
-406.1m JPY
Operating Income
-25.1m JPY
Other Expenses
-113.5m JPY
Net Income
-138.6m JPY

Free Cash Flow Analysis
sMedio Inc

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

Profitability Score
Profitability Due Diligence

sMedio Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 1-Year Revenue Growth
Declining ROIC
Negative 3-Years Revenue Growth
28/100
Profitability
Score

sMedio Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

sMedio Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

sMedio Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
sMedio Inc

There are no price targets for sMedio 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 sMedio Inc?

Click here to dive deeper.

Dividends

sMedio Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for sMedio 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

sMedio Inc

Country

Japan

Industry

Media

Market Cap

1.3B JPY

Dividend Yield

0%

Description

sMedio, Inc. provides software solutions for personal computers and portable devices. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 53 full-time employees. The company went IPO on 2015-03-27. The firm is primarily engaged in the development of multimedia software, network software, as well as security software. Its main products include sMedio True Blu-ray Touch, sMedio True DVD Touch, sMedio AirGet, sMedio WinDVD PRO 11 for Windows 8, sMedio WinDVD 11 for Windows 8 and sMedio TrueLink+.

Contact

TOKYO-TO
Chuo-Ku
8F, Central Square, 2-3-1, Shinkawa
+81362628660.0
www.smedio.co.jp

IPO

2015-03-27

Employees

53

Officers

President, CEO & Director
Mr. Sadanori Iwamoto

See Also

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

The intrinsic value of one sMedio Inc stock under the Base Case scenario is 515.1 JPY.

Is sMedio Inc stock undervalued or overvalued?

Compared to the current market price of 589 JPY, sMedio Inc is Overvalued by 13%.

Back to Top