Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 1 557 JPY 7.68% Market Closed
Market Cap: 11.2B JPY
Have any thoughts about
Broadmedia Corp?
Write Note

Intrinsic Value

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 3 333.46 JPY. Compared to the current market price of 1 557 JPY, Broadmedia Corp is Undervalued by 53%.

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

Intrinsic Value
3 333.46 JPY
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Broadmedia Corp

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 Broadmedia Corp 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 Broadmedia Corp?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Telecommunication 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 Broadmedia Corp

Provide an overview of the primary business activities
of Broadmedia Corp.

What unique competitive advantages
does Broadmedia Corp hold over its rivals?

What risks and challenges
does Broadmedia Corp face in the near future?

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

Show all valuation multiples
for Broadmedia Corp.

Provide P/S
for Broadmedia Corp.

Provide P/E
for Broadmedia Corp.

Provide P/OCF
for Broadmedia Corp.

Provide P/FCFE
for Broadmedia Corp.

Provide P/B
for Broadmedia Corp.

Provide EV/S
for Broadmedia Corp.

Provide EV/GP
for Broadmedia Corp.

Provide EV/EBITDA
for Broadmedia Corp.

Provide EV/EBIT
for Broadmedia Corp.

Provide EV/OCF
for Broadmedia Corp.

Provide EV/FCFF
for Broadmedia Corp.

Provide EV/IC
for Broadmedia Corp.

What are the Revenue projections
for Broadmedia Corp?

How accurate were the past Revenue estimates
for Broadmedia Corp?

What are the Net Income projections
for Broadmedia Corp?

How accurate were the past Net Income estimates
for Broadmedia Corp?

What are the EPS projections
for Broadmedia Corp?

How accurate were the past EPS estimates
for Broadmedia Corp?

What are the EBIT projections
for Broadmedia Corp?

How accurate were the past EBIT estimates
for Broadmedia Corp?

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

Compare the intrinsic valuations
of Broadmedia Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Broadmedia Corp against its competitors.

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

Compare the P/E ratios
of Broadmedia Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Broadmedia Corp with its peers.

Analyze the financial leverage
of Broadmedia Corp compared to its main competitors.

Show all profitability ratios
for Broadmedia Corp.

Provide ROE
for Broadmedia Corp.

Provide ROA
for Broadmedia Corp.

Provide ROIC
for Broadmedia Corp.

Provide ROCE
for Broadmedia Corp.

Provide Gross Margin
for Broadmedia Corp.

Provide Operating Margin
for Broadmedia Corp.

Provide Net Margin
for Broadmedia Corp.

Provide FCF Margin
for Broadmedia Corp.

Show all solvency ratios
for Broadmedia Corp.

Provide D/E Ratio
for Broadmedia Corp.

Provide D/A Ratio
for Broadmedia Corp.

Provide Interest Coverage Ratio
for Broadmedia Corp.

Provide Altman Z-Score Ratio
for Broadmedia Corp.

Provide Quick Ratio
for Broadmedia Corp.

Provide Current Ratio
for Broadmedia Corp.

Provide Cash Ratio
for Broadmedia Corp.

What is the historical Revenue growth
over the last 5 years for Broadmedia Corp?

What is the historical Net Income growth
over the last 5 years for Broadmedia Corp?

What is the current Free Cash Flow
of Broadmedia Corp?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Broadmedia Corp

Current Assets 7.1B
Cash & Short-Term Investments 4.7B
Receivables 1.4B
Other Current Assets 899.6m
Non-Current Assets 4B
Long-Term Investments 174.6m
PP&E 844.4m
Intangibles 1.8B
Other Non-Current Assets 1.1B
Current Liabilities 4.6B
Accounts Payable 473.8m
Accrued Liabilities 97.7m
Short-Term Debt 644.2m
Other Current Liabilities 3.4B
Non-Current Liabilities 1.9B
Long-Term Debt 558.5m
Other Non-Current Liabilities 1.4B
Efficiency

Earnings Waterfall
Broadmedia Corp

Revenue
14.8B JPY
Cost of Revenue
-8.9B JPY
Gross Profit
5.9B JPY
Operating Expenses
-5.3B JPY
Operating Income
599.1m JPY
Other Expenses
-103.5m JPY
Net Income
495.5m JPY

Free Cash Flow Analysis
Broadmedia Corp

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

Profitability Score
Profitability Due Diligence

Broadmedia Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
58/100
Profitability
Score

Broadmedia Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broadmedia Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
79/100
Solvency
Score

Broadmedia Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broadmedia Corp

There are no price targets for Broadmedia Corp.
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 Broadmedia Corp?

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 Broadmedia Corp 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

Broadmedia Corp Logo
Broadmedia Corp

Country

Japan

Industry

Telecommunication

Market Cap

11.2B JPY

Dividend Yield

2.12%

Description

Broadmedia Corp. engages in the information technology and content services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 439 full-time employees. The company went IPO on 2002-03-01. The firm operates in five business segments. The Content segment involves in the provision of cloud game services, distribution of video for multi-devices, content distribution for mobile, and operation of wide area correspondence high school. The Broadcasting segment involves in the production of fishing special programs, and the supply of programs for broadcast satellite (BS) broadcasting and communication satellite (CS) broadcasting and cable television station. The Studio segment involves in the subtitle production, program sales and movie distribution businesses. The Technology segment provides contents delivery network (CDN) services, digital cinema services and Internet service to hotel rooms. The Network Sales segment involves in the sale of Internet service provider (ISP) services and broadband lines, and the provision of cell phone services.

Contact

TOKYO-TO
Minato-ku
6F, Aoyama Tower Place, 8-4-14, Akasaka
+81364393725.0
www.broadmedia.co.jp

IPO

2002-03-01

Employees

439

Officers

President & Representative Director
Mr. Taro Hashimoto
CFO, Executive Officer, GM of Business Management Division & Director
Mr. Hideaki Oshio
Executive Officer & GM of Accounting Department - Business Management Headquarters
Akihito Nakatani
Executive Officer, GM of Technical Service Division & Executive Director
Mr. Toshihito Kubo
Director & GM of Education Business Strategy
Mr. Takayoshi Momoi
Executive Officer & GM of Studio Production Headquarters
Mr. Shuichi Tsutsumi
Show More
Executive Officer & GM of Media Content Division
Yoshihiro Seki
Show Less

See Also

Discover More
What is the Intrinsic Value of one Broadmedia Corp stock?

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 3 333.46 JPY.

Is Broadmedia Corp stock undervalued or overvalued?

Compared to the current market price of 1 557 JPY, Broadmedia Corp is Undervalued by 53%.

Back to Top