Marvelous Inc
TSE:7844
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.2), the stock would be worth ¥837.08 (84% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.7 | ¥454 |
0%
|
| 3-Year Average | 1.2 | ¥837.08 |
+84%
|
| 5-Year Average | 1.3 | ¥906.5 |
+100%
|
| Industry Average | 2 | ¥1 398.46 |
+208%
|
| Country Average | 1 | ¥666.08 |
+47%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Marvelous Inc
TSE:7844
|
27.5B JPY | 0.7 | 20.6 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 4.3 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
75.7B USD | 6.2 | 15.3 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
8.9T JPY | 5.3 | 22.3 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.6B USD | 4.8 | 74.4 | |
| SG |
|
Sea Ltd
NYSE:SE
|
46.4B USD | 2.1 | 29.4 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
39.1B USD | 5.8 | -36.8 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
39.6B USD | 5.3 | -10 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
118.9B CNY | 3.5 | 31.6 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.6T JPY | 6.2 | 29.8 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 2.4 | 22.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.7 |
| Median | 1 |
| 70th Percentile | 1.5 |
| Max | 23 050 349 |
Other Multiples
Marvelous Inc
Glance View
Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 582 full-time employees. The company went IPO on 2002-11-01. The firm operates in three business segments. The Online segment involves in the planning, development and operation of online games and game applications with a focus on social games for social networking service (SNS). The Consumer segment involves in the planning, development and sale of software for home-use game machines, and commercial equipment and products for amusement facility operation companies, as well as the contracted development of game software. The Music and Video segment involves in the production of music and video contents with a focus on animations, the commercialization of music, videos and characters, the operation of delivery business, as well as the operation of performance business via the production of stage performance works, with the popular works of cartoons, animations and games as originals.
