Loading...
XJPX6552
Market cap23mUSD
Jan 07, Last price  
212.00JPY
1D
0.47%
1Q
-12.03%
IPO
-90.02%
Name

GameWith Inc

Chart & Performance

D1W1MN
XJPX:6552 chart
P/E
—
P/S
1.06
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-0.64%
Rev. gr., 5y
2.12%
Revenues
3.50b
-0.41%
389,024,000994,031,0001,581,911,0002,677,539,0003,148,824,0002,890,152,0002,880,080,0003,120,745,0003,512,357,0003,497,848,000
Net income
-348m
L
94,263,000220,494,000465,624,000816,195,000686,161,000219,308,000-217,569,000118,578,000179,042,000-347,993,000
CFO
141m
-25.25%
97,475,000279,217,000524,400,000951,192,000341,198,000437,214,000-392,864,000675,470,000188,943,000141,232,000

Profile

GameWith Inc. provides game information services in Japan. The company operates GameWith, a service that provides information and functions related to games. It offers game guide, which provides game-playing tips; and game review information to find a new game. The company also provides a community that allows game users to communicate with each other, as well as offers video streaming services. GameWith Inc. was founded in 2013 and is based in Tokyo, Japan.
URL
https://gamewith.co.jp/
IPO date
Jun 30, 2017
Employees
179
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑052023‑052022‑052021‑052020‑052019‑052018‑052017‑052016‑052015‑05
Income
Revenues
3,497,848
-0.41%
3,512,357
12.55%
3,120,745
8.36%
Cost of revenue
2,041,927
1,850,005
2,919,783
Unusual Expense (Income)
NOPBT
1,455,921
1,662,352
200,962
NOPBT Margin
41.62%
47.33%
6.44%
Operating Taxes
96,816
142,692
102,991
Tax Rate
6.65%
8.58%
51.25%
NOPAT
1,359,105
1,519,660
97,971
Net income
(347,993)
-294.36%
179,042
50.99%
118,578
-154.50%
Dividends
Dividend yield
Proceeds from repurchase of equity
(99,977)
(95,304)
3,166
BB yield
2.15%
1.36%
-0.04%
Debt
Debt current
260,004
294,704
328,404
Long-term debt
43,314
303,318
598,022
Deferred revenue
(8,854)
(8,967)
Other long-term liabilities
28,686
27,677
27,682
Net debt
(2,776,680)
(2,969,977)
(2,944,039)
Cash flow
Cash from operating activities
141,232
188,943
675,470
CAPEX
(6,000)
(6,055)
(11,853)
Cash from investing activities
(113,497)
(132,971)
(269,338)
Cash from financing activities
(394,681)
(423,708)
(377,704)
FCF
1,512,749
1,488,284
469,950
Balance
Cash
2,828,978
3,191,999
3,558,465
Long term investments
251,020
376,000
312,000
Excess cash
2,905,106
3,392,381
3,714,428
Stockholders' equity
2,768,037
3,106,398
2,924,402
Invested Capital
483,743
777,123
1,199,446
ROIC
215.58%
153.77%
6.96%
ROCE
44.77%
42.71%
4.86%
EV
Common stock shares outstanding
17,786
18,001
18,169
Price
261.00
-32.90%
389.00
-17.76%
473.00
-22.46%
Market cap
4,642,029
-33.71%
7,002,289
-18.52%
8,593,918
-21.83%
EV
1,865,349
4,032,312
5,649,879
EBITDA
1,579,880
1,784,877
301,747
EV/EBITDA
1.18
2.26
18.72
Interest
1,789
2,860
4,256
Interest/NOPBT
0.12%
0.17%
2.12%