Coly Inc
TSE:4175

Watchlist Manager
Coly Inc Logo
Coly Inc
TSE:4175
Watchlist
Price: 1 333 JPY -3.96% Market Closed
Market Cap: 7.3B JPY
Have any thoughts about
Coly Inc?
Write Note

Intrinsic Value

The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 126.64 JPY. Compared to the current market price of 1 333 JPY, Coly Inc is Overvalued by 15%.

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

Intrinsic Value
1 126.64 JPY
Overvaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Coly 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 Coly 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 Coly 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 Coly Inc

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

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

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

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

Show all valuation multiples
for Coly Inc.

Provide P/S
for Coly Inc.

Provide P/E
for Coly Inc.

Provide P/OCF
for Coly Inc.

Provide P/FCFE
for Coly Inc.

Provide P/B
for Coly Inc.

Provide EV/S
for Coly Inc.

Provide EV/GP
for Coly Inc.

Provide EV/EBITDA
for Coly Inc.

Provide EV/EBIT
for Coly Inc.

Provide EV/OCF
for Coly Inc.

Provide EV/FCFF
for Coly Inc.

Provide EV/IC
for Coly Inc.

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

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

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

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

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

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

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

Show all profitability ratios
for Coly Inc.

Provide ROE
for Coly Inc.

Provide ROA
for Coly Inc.

Provide ROIC
for Coly Inc.

Provide ROCE
for Coly Inc.

Provide Gross Margin
for Coly Inc.

Provide Operating Margin
for Coly Inc.

Provide Net Margin
for Coly Inc.

Provide FCF Margin
for Coly Inc.

Show all solvency ratios
for Coly Inc.

Provide D/E Ratio
for Coly Inc.

Provide D/A Ratio
for Coly Inc.

Provide Interest Coverage Ratio
for Coly Inc.

Provide Altman Z-Score Ratio
for Coly Inc.

Provide Quick Ratio
for Coly Inc.

Provide Current Ratio
for Coly Inc.

Provide Cash Ratio
for Coly Inc.

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

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

What is the current Free Cash Flow
of Coly Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Coly Inc

Current Assets 4.4B
Cash & Short-Term Investments 3.5B
Receivables 682.6m
Other Current Assets 235.3m
Non-Current Assets 1.4B
Long-Term Investments 971.6m
PP&E 34.1m
Intangibles 27.1m
Other Non-Current Assets 373.6m
Current Liabilities 723.4m
Accounts Payable 129.8m
Accrued Liabilities 19m
Other Current Liabilities 574.6m
Non-Current Liabilities 10.1m
Other Non-Current Liabilities 10.1m
Efficiency

Earnings Waterfall
Coly Inc

Revenue
5.8B JPY
Cost of Revenue
-3.5B JPY
Gross Profit
2.2B JPY
Operating Expenses
-3B JPY
Operating Income
-798.1m JPY
Other Expenses
-34.1m JPY
Net Income
-832.1m JPY

Free Cash Flow Analysis
Coly Inc

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

Profitability Score
Profitability Due Diligence

Coly Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive 1-Year Revenue Growth
Negative Operating Income
35/100
Profitability
Score

Coly Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Coly 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

Coly 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
Coly Inc

There are no price targets for Coly 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 Coly Inc?

Click here to dive deeper.

Dividends

Coly Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Coly 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

Coly Inc Logo
Coly Inc

Country

Japan

Industry

Media

Market Cap

7.3B JPY

Dividend Yield

0%

Description

coly, Inc. engages in the development, planning and operation of mobile online games and online store. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 338 full-time employees. The company went IPO on 2021-02-26. The firm is engaged in the provision of mobile online games on various platforms. The mobile online games are free to download and monthly basic charges, and employ a partial item charge system. The main titles include Prince Drug & Narcotic Girl, Stand My Heroes, Promise of wizard and others. The firm is also engaged in the provision of merchandising (MD) services such as the goods sales service that plans and sells goods using characters that appear in the developed mobile online games, and the Intellectual Property (IP) licensing service to earn royalties and marketing opportunities through owned IP licenses.

Contact

TOKYO-TO
Minato-ku
5F, Sumitomo Real Estate New Akasaka Bldg., 4-2-6, Akasaka
colyinc.com

IPO

2021-02-26

Employees

338

Officers

Founder, President & Chairman
Ms. Anna Nakajima
Executive VP & Representative Director
Ms. Mizuki Nakajima
Executive Officer & Director
Mr. Daichi Sasaki

See Also

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

The intrinsic value of one Coly Inc stock under the Base Case scenario is 1 126.64 JPY.

Is Coly Inc stock undervalued or overvalued?

Compared to the current market price of 1 333 JPY, Coly Inc is Overvalued by 15%.

Back to Top