A

Anycolor Inc
TSE:5032

Watchlist Manager
Anycolor Inc
TSE:5032
Watchlist
Price: 2 120 JPY -1.17% Market Closed
Market Cap: 128.6B JPY
Have any thoughts about
Anycolor Inc?
Write Note

Intrinsic Value

The intrinsic value of one Anycolor Inc stock under the Base Case scenario is 3 312.7 JPY. Compared to the current market price of 2 120 JPY, Anycolor Inc is Undervalued by 36%.

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

Intrinsic Value
3 312.7 JPY
Undervaluation 36%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
Anycolor 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 Anycolor 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 Anycolor 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 Anycolor Inc

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

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

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

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

Show all valuation multiples
for Anycolor Inc.

Provide P/S
for Anycolor Inc.

Provide P/E
for Anycolor Inc.

Provide P/OCF
for Anycolor Inc.

Provide P/FCFE
for Anycolor Inc.

Provide P/B
for Anycolor Inc.

Provide EV/S
for Anycolor Inc.

Provide EV/GP
for Anycolor Inc.

Provide EV/EBITDA
for Anycolor Inc.

Provide EV/EBIT
for Anycolor Inc.

Provide EV/OCF
for Anycolor Inc.

Provide EV/FCFF
for Anycolor Inc.

Provide EV/IC
for Anycolor Inc.

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

What are the Revenue projections
for Anycolor Inc?

How accurate were the past Revenue estimates
for Anycolor Inc?

What are the Net Income projections
for Anycolor Inc?

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

What are the EPS projections
for Anycolor Inc?

How accurate were the past EPS estimates
for Anycolor Inc?

What are the EBIT projections
for Anycolor Inc?

How accurate were the past EBIT estimates
for Anycolor Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Anycolor Inc.

Provide ROE
for Anycolor Inc.

Provide ROA
for Anycolor Inc.

Provide ROIC
for Anycolor Inc.

Provide ROCE
for Anycolor Inc.

Provide Gross Margin
for Anycolor Inc.

Provide Operating Margin
for Anycolor Inc.

Provide Net Margin
for Anycolor Inc.

Provide FCF Margin
for Anycolor Inc.

Show all solvency ratios
for Anycolor Inc.

Provide D/E Ratio
for Anycolor Inc.

Provide D/A Ratio
for Anycolor Inc.

Provide Interest Coverage Ratio
for Anycolor Inc.

Provide Altman Z-Score Ratio
for Anycolor Inc.

Provide Quick Ratio
for Anycolor Inc.

Provide Current Ratio
for Anycolor Inc.

Provide Cash Ratio
for Anycolor Inc.

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

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

What is the current Free Cash Flow
of Anycolor Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Anycolor Inc

Current Assets 15.7B
Cash & Short-Term Investments 9.1B
Receivables 4.3B
Other Current Assets 2.3B
Non-Current Assets 1.8B
PP&E 869.8m
Intangibles 107.4m
Other Non-Current Assets 795.5m
Current Liabilities 3.3B
Accounts Payable 1.4B
Other Current Liabilities 1.9B
Non-Current Liabilities 17.7m
Long-Term Debt 17.7m
Other Non-Current Liabilities 1k
Efficiency

Earnings Waterfall
Anycolor Inc

Revenue
30.5B JPY
Cost of Revenue
-16.4B JPY
Gross Profit
14B JPY
Operating Expenses
-3B JPY
Operating Income
11B JPY
Other Expenses
-3.2B JPY
Net Income
7.8B JPY

Free Cash Flow Analysis
Anycolor Inc

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

Profitability Score
Profitability Due Diligence

Anycolor Inc's profitability score is 80/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Exceptional ROE
Exceptional ROIC
80/100
Profitability
Score

Anycolor Inc's profitability score is 80/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Anycolor 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

Anycolor 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
Anycolor Inc

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

According to Wall Street analysts, the average 1-year price target for Anycolor Inc is 4 454 JPY with a low forecast of 3 737 JPY and a high forecast of 5 460 JPY.

Lowest
Price Target
3 737 JPY
76% Upside
Average
Price Target
4 454 JPY
110% Upside
Highest
Price Target
5 460 JPY
158% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Anycolor 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 Anycolor 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

Anycolor Inc

Country

Japan

Industry

Media

Market Cap

128.6B JPY

Dividend Yield

1.53%

Description

Anycolor Inc is a JP-based company operating in Entertainment industry. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 230 full-time employees. The company went IPO on 2022-06-08. Anycolor Inc is a Japan-based company mainly engaged in the video content-related business. The firm is mainly engaged in the operation of the virtual youtuber (VTuber) group Nijisanji, which is centered on the live streaming domain of video distribution on YouTube, as well as the commerce domain (sales of VTuber goods and other content and events), which expands the range of VTuber activities by providing contact points other than video distribution. The firm also develops business in the promotion domain, where uses the intellectual property (IP) it owns related to its VTubers to promote the products and services of its corporate clients. In addition, the Company is also engaged in the operation of overseas VTuber business as a new business domain.

Contact

TOKYO-TO
Minato-ku
11F, Midtown East, 9-7-2, Akasaka
+81343354850
www.anycolor.co.jp

IPO

2022-06-08

Employees

230

Officers

CEO & Representative Director
Mr. Riku Takuno
Executive Officer, CFO, Head of Business Administration & Director
Mr. Shinya Tsurii

See Also

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

The intrinsic value of one Anycolor Inc stock under the Base Case scenario is 3 312.7 JPY.

Is Anycolor Inc stock undervalued or overvalued?

Compared to the current market price of 2 120 JPY, Anycolor Inc is Undervalued by 36%.

Back to Top