Bushiroad Inc
TSE:7803

Watchlist Manager
Bushiroad Inc Logo
Bushiroad Inc
TSE:7803
Watchlist
Price: 369 JPY -1.86% Market Closed
Market Cap: 25.9B JPY
Have any thoughts about
Bushiroad Inc?
Write Note

Intrinsic Value

The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 595.02 JPY. Compared to the current market price of 369 JPY, Bushiroad Inc is Undervalued by 38%.

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

Intrinsic Value
595.02 JPY
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Bushiroad 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 Bushiroad 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 Bushiroad Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Bushiroad Inc

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

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

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

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

Show all valuation multiples
for Bushiroad Inc.

Provide P/S
for Bushiroad Inc.

Provide P/E
for Bushiroad Inc.

Provide P/OCF
for Bushiroad Inc.

Provide P/FCFE
for Bushiroad Inc.

Provide P/B
for Bushiroad Inc.

Provide EV/S
for Bushiroad Inc.

Provide EV/GP
for Bushiroad Inc.

Provide EV/EBITDA
for Bushiroad Inc.

Provide EV/EBIT
for Bushiroad Inc.

Provide EV/OCF
for Bushiroad Inc.

Provide EV/FCFF
for Bushiroad Inc.

Provide EV/IC
for Bushiroad Inc.

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

What are the Revenue projections
for Bushiroad Inc?

How accurate were the past Revenue estimates
for Bushiroad Inc?

What are the Net Income projections
for Bushiroad Inc?

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

What are the EPS projections
for Bushiroad Inc?

How accurate were the past EPS estimates
for Bushiroad Inc?

What are the EBIT projections
for Bushiroad Inc?

How accurate were the past EBIT estimates
for Bushiroad Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Bushiroad Inc.

Provide ROE
for Bushiroad Inc.

Provide ROA
for Bushiroad Inc.

Provide ROIC
for Bushiroad Inc.

Provide ROCE
for Bushiroad Inc.

Provide Gross Margin
for Bushiroad Inc.

Provide Operating Margin
for Bushiroad Inc.

Provide Net Margin
for Bushiroad Inc.

Provide FCF Margin
for Bushiroad Inc.

Show all solvency ratios
for Bushiroad Inc.

Provide D/E Ratio
for Bushiroad Inc.

Provide D/A Ratio
for Bushiroad Inc.

Provide Interest Coverage Ratio
for Bushiroad Inc.

Provide Altman Z-Score Ratio
for Bushiroad Inc.

Provide Quick Ratio
for Bushiroad Inc.

Provide Current Ratio
for Bushiroad Inc.

Provide Cash Ratio
for Bushiroad Inc.

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

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

What is the current Free Cash Flow
of Bushiroad Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bushiroad Inc

Current Assets 39.7B
Cash & Short-Term Investments 25.8B
Receivables 6.7B
Other Current Assets 7.2B
Non-Current Assets 10.9B
Long-Term Investments 5.3B
PP&E 3.6B
Intangibles 343.5m
Other Non-Current Assets 1.7B
Current Liabilities 17.8B
Accounts Payable 5.9B
Accrued Liabilities 116.3m
Other Current Liabilities 11.8B
Non-Current Liabilities 10.4B
Long-Term Debt 9.3B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
Bushiroad Inc

Revenue
46.3B JPY
Cost of Revenue
-30.9B JPY
Gross Profit
15.4B JPY
Operating Expenses
-14.5B JPY
Operating Income
882.6m JPY
Other Expenses
-77.7m JPY
Net Income
804.8m JPY

Free Cash Flow Analysis
Bushiroad Inc

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

Profitability Score
Profitability Due Diligence

Bushiroad Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive 3-Year Average ROIC
50/100
Profitability
Score

Bushiroad Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Bushiroad Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
High Interest Coverage
62/100
Solvency
Score

Bushiroad Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Bushiroad Inc

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

According to Wall Street analysts, the average 1-year price target for Bushiroad Inc is 540.6 JPY with a low forecast of 535.3 JPY and a high forecast of 556.5 JPY.

Lowest
Price Target
535.3 JPY
45% Upside
Average
Price Target
540.6 JPY
47% Upside
Highest
Price Target
556.5 JPY
51% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Bushiroad 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 Bushiroad 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

Bushiroad Inc Logo
Bushiroad Inc

Country

Japan

Industry

Media

Market Cap

25.9B JPY

Dividend Yield

1.22%

Description

Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 620 full-time employees. The company went IPO on 2019-07-29. The firm operates in two business segments. The Entertainment business segment is composed of five departments including trading card game department, mobile online games department, music department that engages in plan, production and management of music content and live performances and events, merchandising (MD) department that plans and releases goods related to IP, as well as media department that engages in book publishing and Internet radio operating. The Sports business segment is composed of the box office department, MD department that plans and sells goods, as well as the content department that product and distributes video content.

Contact

TOKYO-TO
Nakano-ku
2F, Sumitomo Nakanosakaue Bldg., 1-38-1, Chuo
+81345004350.0
bushiroad.co.jp

IPO

2019-07-29

Employees

620

Officers

President & Director
Mr. Takaaki Kidani
GM of Accounting & Finance Division and Director
Mr. Toshiyuki Muraoka
Operations Officer
Kyohei Shimpuku
Operation Officers
Tomura Shohei
Executive Officer
Narumi Asakura

See Also

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

The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 595.02 JPY.

Is Bushiroad Inc stock undervalued or overvalued?

Compared to the current market price of 369 JPY, Bushiroad Inc is Undervalued by 38%.

Back to Top