JAKK  Jakks Pacific Inc.

Exchange

NASDAQ

Sector

Consumer Non-Durables

Industry

Recreational Products/Toys

Market Cap.

66.04M

Vuru Grade

37.48/100

Current Price

$2.90
+0.00 (+0.00%)

Growth Price

$8.66
Undervalued by 198.69%

Stability Price

$8.54
Undervalued by 194.65%

Company Metrics

  • P/E 215.62
  • P/S 0.1
  • P/B 0.48
  • EPS -0.67
  • Cash ROIC -6.34%
  • Cash Ratio 0.74
  • Dividend 0 / 0%
  • Avg. Vol. 211,735.00
  • Shares 16.67M
  • Market Cap. 66.04M

Company Description

JAKKS Pacific, Inc. designs, produces, markets, and distributes toys and consumer products worldwide. The company offers traditional toys and electronics, such as action figures and accessories, including licensed characters under Pokemon name; toy vehicles and accessories under Road Champs, Fly Wheels, and MXS names; electronics products under EyeClops Bionic Eye, Laser Challenge, and Plug It In ... more


Download 10 Years of Financial Statements:
Income Statement   Balance Sheet   Cash Flow

News

JAKKS Pacific Inc. (JAKK) Plunges 5.77% on November 08
Equities.com - Nov 8, 2017
JAKKS Pacific Inc. (JAKK) had a rough trading day for Wednesday November 08 as shares tumbled 5.77%, or a loss of $-0.15 per share, to close at $2.45.
JAKKS Pacific Nails Deal with Stanley Black & Decker, Inc.
Business Wire (press release) - Nov 14, 2017
SANTA MONICA, Calif.--(BUSINESS WIRE)--Leading U.S. toymaker JAKKS Pacific, Inc. (NASDAQ: JAKK) today announced it has extended and expanded its licensing agreement with Stanley Black & Decker, Inc., for the popular Black & Decker and Stanley ...
Zacks: Brokerages Anticipate JAKKS Pacific, Inc. (JAKK) Will Announce Earnings ... - The Ledger Gazette
Bank of New York Mellon Corp Has $626000 Position in JAKKS Pacific, Inc. (JAKK) - Week Herald
JAKKS Pacific Inc. (JAKK) Plunges 5.45% on November 01
Equities.com - Nov 1, 2017
JAKKS Pacific Inc. (JAKK) had a rough trading day for Wednesday November 01 as shares tumbled 5.45%, or a loss of $-0.15 per share, to close at $2.60.
Institutional investors now have $43 million stake in JAKKS Pacific, Inc. (JAKK) - Post Analyst
JAKKS Pacific, Inc. (JAKK) PT Lowered to $3.30 at Stifel Nicolaus - StockNewsTimes
JAKKS Pacific Inc. (JAKK) Plunges 5.17% on October 31
Equities.com - Oct 31, 2017
JAKKS Pacific Inc. (JAKK) had a rough trading day for Tuesday October 31 as shares tumbled 5.17%, or a loss of $-0.15 per share, to close at $2.75.
JAKKS Pacific, Inc. (JAKK) Price Target Cut to $3.30 by Analysts at Stifel ... - The Ledger Gazette
JAKKS Pacific, Inc. (JAKK) Downgraded by Zacks Investment Research - TrueBlueTribune
JAKKS Pacific issues business update
Seeking Alpha - Sep 20, 2017
JAKKS Pacific (JAKK +8%) say it doesn't anticipate any long-term material adverse impact from the Toys 'R' Us bankruptcy filing.
Jakks Pacific expects 2017 net loss due to Toys 'R' Us bankruptcy - Reuters
JAKKS Pacific Downgraded On Toys 'R' Us Concerns - Benzinga
JAKKS Pacific Announces Closing of Maturity Extension until 2020 of $21.55 ...
Business Wire (press release) - Nov 8, 2017
SANTA MONICA, Calif.--(BUSINESS WIRE)--JAKKS Pacific, Inc. (NASDAQ: JAKK) is pleased to announce the Company has completed the previously announced transaction with Oasis to exchange $21.55 million face amount of 4.25% Convertible Senior ...
JAKKS Pacific, Inc. (JAKK) Reaches $2.60 Yearly Low; Schmitt Industries Has 2 ... - Wolcott Daily
Comparing Bally Technologies (BYI) & JAKKS Pacific (JAKK) - Week Herald
Jakks Pacific Scores 'Incredibles' Licensing Deal with Disney
Los Angeles Business Journal - Sep 28, 2017
Santa Monica-based Jakks Pacific Inc. has secured a multiyear licensing deal with Walt Disney Co. to manufacture toys for “The Incredibles” animated movies franchise, the company announced Wednesday.
JAKKS Pacific Signs Global Master Toy Agreement for Disney•Pixar's 'Incredibles 2' - Business Wire (press release)
Jakks Pacific signs master toy agreement for Disney Pixar's 'Incredibles 2' - L.A. Biz
JAKKS Pacific Announces Third Quarter 2017 Earnings Call
Business Wire (press release) - Oct 12, 2017
SANTA MONICA, Calif.--(BUSINESS WIRE)--JAKKS Pacific, Inc. (NASDAQ:JAKK) will announce third quarter 2017 financial results on Thursday, October 26, 2017 before the opening of the stock market.
Squish-Dee-Lish™ Squishies by JAKKS Pacific Will Become Your New Main Squeeze
Business Wire (press release) - Aug 1, 2017
Through JAKKS Cares, the company's commitment to philanthropy, JAKKS is helping to make a positive impact on the lives of children.
JAKKS Pacific Launches JAKKS Care Package™ on Amazon.com
Business Wire (press release) - Jul 31, 2017
SANTA MONICA, Calif.--(BUSINESS WIRE)--JAKKS Pacific, Inc. (NASDAQ: JAKK) today unveiled the JAKKS Care Package™, a unique gift for kids created especially to help alleviate feelings of homesickness.
Growth Rate Assumed by Market

We did a reverse valuation to calculate the growth rate the market is assuming for JAKK to be considered fairly valued at its current market price. It's useful to compare this to the growth rate we're assuming for the Growth Price.

Future Free Cash Flow Growth Rate

This is the annual growth rate we've applied to calculate JAKK's Free Cash Flow for the next 10 years. To calculate it, we looked at several time periods of the last 10 years. Feel free to adjust it, but we limit the initial growth rate to 20% and slow it down over the years. Otherwise, long-term sustainability issues come into play.

Discount Rate

The discount rate is the annual rate of return an investor requires to take the risk of investing in a single stock. To account for that risk, this should be above 8-10%, as this is the avg. annual rate of return for the S&P500 over the past 100 years.

$2.90 Current Price

$8.66 Growth Price (DCF)

Undervalued by 198.69%


Growth Rate Assumed by Market: -500.00%


Future Free Cash Flow Growth Rate: -1.5%


Discount Rate: 15.0%


Show Free Cash Flow numbers

$8.54 Stability Price (EPV)

Undervalued by 194.65%


Discount Rate: 15.0%

$1.40 NCA Price

Overvalued by 51.66%

$10.47 Book Price

Undervalued by 261.09%


Very Poor Cash Return on Invested Capital over the past 5 years

JAKK has failed to generate positive returns on its investments in buildings, projects and equipment. This could be due to poor management, lack of an economic moat or the capital intensive nature of the business.

JAKK has lost $6.34 of cash for every $100 invested.
Figures in USD. Fiscal year ends in December
20122013201420152016
Free Cash Flow 3.12M -32.62M -89.54M 47.96M 1.66M
divided by
Invested Capital 145.81M 147.96M 298.69M 273.23M 261.43M
Cash ROIC 2.14% -22.05% -29.98% 17.55% 0.63%

Very Poor Return on Equity over the past 5 years

JAKK has shown an inability to deliver results for shareholders. This could be due to poor management, JAKK operating in a highly competitive industry, or having a weak business in general.

JAKK has generated a $11.18 loss for every $100 of Shareholders' Equity.
Figures in USD. Fiscal year ends in December
20122013201420152016
Net Income -104.80M -53.91M 21.51M 23.17M 1.25M
divided by
Stockholders' Equity 207.22M 148.69M 144.59M 153.00M 134.29M
Return on Equity -50.57% -36.26% 14.88% 15.14% 0.93%

Good Business Performance over the past 10 years

It's likely JAKK has been unable to maintain profitability in tough economic times, making it a somewhat cyclical business. The other possibility is JAKK has expended significant capital on items such as property, plant and equipment in specific years. Look for correlations.

JAKK has created positive free cash flow for 7 or 8 of the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Free Cash Flow 69.54M 38.52M 82.44M 55.86M 31.80M 3.12M -32.62M -89.54M 47.96M 1.66M

Weak Balance Sheet

JAKK's financial position is not ideal. The key is to check whether JAKK is using debt to fuel its growth and the sustainability of that tendency. Highly capital intensive businesses (see Economic Moat) follow this route, which can deeply impact the future prospects of the business.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Cash 241.47M 169.72M 255.04M 278.55M 257.47M 189.54M 117.29M 71.75M 102.53M 86.06M
Current Assets 526.08M 475.20M 508.17M 512.16M 497.49M 406.06M 320.93M 437.59M 382.37M 353.38M
Total Assets 982.69M 1.03B 634.09M 633.41M 615.23M 554.83M 449.84M 561.78M 505.90M 464.30M
Current Liabilities 170.41M 150.14M 155.98M 124.91M 122.83M 219.48M 184.60M 191.35M 130.14M 116.81M
Total Liabilities 291.69M 281.17M 261.98M 221.00M 221.64M 347.61M 301.16M 417.19M 352.90M 330.02M
Stockholder' Equity 691.00M 746.95M 372.11M 412.41M 393.59M 207.22M 148.69M 144.59M 153.00M 134.29M
Current Ratio 3.09 3.17 3.26 4.10 4.05 1.85 1.74 2.29 2.94 3.03
TL-to-TA 0.30 0.27 0.41 0.35 0.36 0.63 0.67 0.74 0.70 0.71

Low or No Reinvestment of Profits over the past 10 years

JAKK has either been retaining a small amount of their earnings or has done so inconsistently. A lack of consistency could be due to JAKK operating at a loss or them having such a strong economic moat they feel comfortable spending profits on growth. Be wary of future prospects and if applicable, inspect the moat's sustainability.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Retained Earnings 382.29M 458.35M 72.84M 119.88M 123.17M 8.84M -48.15M -26.65M -3.39M -2.15M
Retained Earnings Growth - 19.90% -84.11% 64.60% 2.74% -92.83% -644.98% 44.67% 87.27% 36.66%

Loss Making Entity over the past 10 years

JAKK has been unable to maintain profitability. It's Costs of Sales have outstripped Revenue consistently. This is a huge red flag, unless the company has been investing heavily for the future. However, even that is dubious since accurately predicting the future of a company like that is extremely difficult.

$3.99 of every $100 of Revenue have been a loss, on average over the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Net Income 88.99M 76.06M -385.51M 47.05M 8.47M -104.80M -53.91M 21.51M 23.17M 1.25M
divided by
Revenue 857.09M 903.40M 803.70M 747.27M 677.75M 666.76M 632.93M 810.06M 745.74M 706.60M
Net Profit Margin 10.38% 8.42% -47.97% 6.30% 1.25% -15.72% -8.52% 2.66% 3.11% 0.18%

Inconsistent Gross Profit Margins over the past 10 years

JAKK has good gross profit margins, however inconsistency of these margins is a cause for concern. Look at reasons for this inconsistency to determine the likelihood of future sustainability.

$37.70 of every $100 worth of sales have been Gross Profit, on average over the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Gross Profit 323.65M 321.21M 202.93M 244.95M 677.75M 197.94M 155.78M 235.81M 228.57M 223.02M
divided by
Revenue 857.09M 903.40M 803.70M 747.27M 677.75M 666.76M 632.93M 810.06M 745.74M 706.60M
Gross Margin 37.76% 35.56% 25.25% 32.78% 100.00% 29.69% 24.61% 29.11% 30.65% 31.56%

High Capital Intensity over the past 10 years

JAKK spends large amounts of capital buying new equipment or investing in new facilities to stay competitive. Over the long term, those costs may have to be fuelled by debt. Look at the growth of Shareholders' Equity to see if this strategy is having a positive or negative impact.

222.17% of Profits are being spent on Capital Expenditures, like Property, Plant, & Equipment, required to run the business.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Capital Expenditure 18.12M 22.27M 16.33M 11.61M 12.46M 21.07M 10.13M 10.45M 18.33M 15.07M
divided by
Net Income 88.99M 76.06M -385.51M 47.05M 8.47M -104.80M -53.91M 21.51M 23.17M 1.25M
Capital Expenditure Ratio 20.36% 29.29% -4.24% 24.67% 147.01% -20.10% -18.79% 48.60% 79.10% 1,206.16%

No Dividend History over the past 10 years

JAKK has never distributed dividends or has recently suspended their dividend distribution.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Dividend Paid - - - - - - - - - -
divided by
Shares Outstanding 33.15M 32.64M 27.50M 34.51M 26.89M 23.96M 22.20M 41.52M 43.32M 16.67M
Dividend Paid Per Share - - - - - - - - - -
Price at Year End 23.42 20.60 12.16 18.29 14.11 12.32 6.61 6.81 8.01 5.15
Dividend Yield - - - - - - - - - -

Strong History of Stock Buybacks over the past 10 years

JAKK has a strong history of delivering increased value for shareholders in the form of stock buybacks. These have helped improve financial metrics and increase each shareholders' relative ownership stake in the company, due to fewer shares outstanding and holding the same number of shares.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Shares Outstanding 33.15M 32.64M 27.50M 34.51M 26.89M 23.96M 22.20M 41.52M 43.32M 16.67M
Stock Bought Back - 1.57% 18.67% -20.31% 28.33% 12.23% 7.94% -46.53% -4.17% 159.95%
Share your thoughts about JAKK

Sign Up or Log In to start contributing!


Discussion

Nothing here yet. Be the first to post!