Loading...
XJPX3635
Market cap3.66bUSD
Dec 25, Last price  
1,826.00JPY
1D
-0.74%
1Q
8.64%
Jan 2017
176.43%
IPO
769.23%
Name

Koei Tecmo Holdings Co Ltd

Chart & Performance

D1W1MN
XJPX:3635 chart
P/E
17.07
P/S
6.82
EPS
106.99
Div Yield, %
2.73%
Shrs. gr., 5y
0.17%
Rev. gr., 5y
16.77%
Revenues
84.58b
+7.86%
12,277,837,00011,628,147,00012,047,903,000034,502,000,00032,081,000,00035,525,000,00034,639,000,00037,576,000,00037,799,000,00038,332,000,00037,034,000,00038,926,000,00038,968,000,00042,645,000,00060,370,000,00072,759,000,00078,417,000,00084,584,000,000
Net income
33.79b
+9.24%
617,117,000813,872,000991,687,00002,604,000,0002,741,000,0004,640,000,0005,656,000,0006,936,000,0009,434,000,00010,855,000,00011,624,000,00013,017,000,00013,694,000,00015,306,000,00029,550,000,00035,359,000,00030,935,000,00033,792,000,000
CFO
36.60b
+23.28%
477,596,0002,729,283,0001,898,164,000-1,287,377,0004,935,000,0005,077,000,0007,115,000,00012,170,000,0007,265,000,00010,357,000,00010,935,000,0009,890,000,00010,389,000,0009,597,000,0009,748,000,00029,726,000,00024,819,000,00029,692,000,00036,603,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 27, 2025

Profile

Koei Tecmo Holdings Co., Ltd., together with its subsidiaries, operates as an entertainment company in Japan, North America, Europe, rest of Asia, and internationally. The company operates through Entertainment, Amusement, and Real Estate segments. The Entertainment segment develops and sells entertainment contents. It offers software for personal computers and gaming consoles. The Amusement segment develops commercial amusements; and manages amusement arcades. The Real Estate segment engages in the operation, management, and lease of real estate properties. It is also involved in the venture capital and other activities. The company was founded in 2009 and is headquartered in Yokohama, Japan. Koei Tecmo Holdings Co., Ltd. is a subsidiary of Koyu Holdings Co., Ltd.
URL
https://www.koeitecmo.co.jp/
IPO date
Apr 01, 2009
Employees
2,381
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
84,584,000
7.86%
78,417,000
7.78%
72,759,000
20.52%
Cost of revenue
55,474,000
39,283,000
38,231,000
Unusual Expense (Income)
NOPBT
29,110,000
39,134,000
34,528,000
NOPBT Margin
34.42%
49.90%
47.46%
Operating Taxes
11,537,000
9,028,000
13,279,000
Tax Rate
39.63%
23.07%
38.46%
NOPAT
17,573,000
30,106,000
21,249,000
Net income
33,792,000
9.24%
30,935,000
-12.51%
35,359,000
19.66%
Dividends
(15,749,000)
(16,987,000)
(14,929,000)
Dividend yield
2.92%
2.14%
2.22%
Proceeds from repurchase of equity
405,000
509,000
10,423,000
BB yield
-0.08%
-0.06%
-1.55%
Debt
Debt current
46,536,000
120,000
60,000
Long-term debt
246,000
47,400,000
48,254,000
Deferred revenue
Other long-term liabilities
933,000
713,000
785,000
Net debt
(129,931,000)
(77,775,000)
(74,861,000)
Cash flow
Cash from operating activities
36,603,000
29,692,000
24,819,000
CAPEX
(1,789,000)
(890,000)
(1,351,000)
Cash from investing activities
(24,859,000)
(21,394,000)
(13,168,000)
Cash from financing activities
(15,475,000)
(16,588,000)
(4,561,000)
FCF
19,639,000
22,407,000
24,184,000
Balance
Cash
70,095,000
20,605,000
45,420,000
Long term investments
106,618,000
104,690,000
77,755,000
Excess cash
172,483,800
121,374,150
119,537,050
Stockholders' equity
185,886,000
160,046,000
149,487,000
Invested Capital
50,535,200
65,371,850
61,083,950
ROIC
30.32%
47.62%
43.15%
ROCE
13.03%
20.94%
19.10%
EV
Common stock shares outstanding
333,235
332,989
335,448
Price
1,620.00
-32.16%
2,388.00
18.95%
2,007.50
-19.13%
Market cap
539,840,700
-32.11%
795,177,732
18.08%
673,411,860
-18.43%
EV
409,909,700
723,969,732
598,550,860
EBITDA
30,923,000
40,777,000
36,083,000
EV/EBITDA
13.26
17.75
16.59
Interest
13,941,000
5,606,000
Interest/NOPBT
35.62%
16.24%