XJPX7803
Market cap168mUSD
Jan 14, Last price
389.00JPY
1D
-1.27%
1Q
14.75%
IPO
-32.93%
Name
Bushiroad Inc
Chart & Performance
P/E
12.94
P/S
0.54
EPS
30.06
Div Yield, %
1.10%
Shrs. gr., 5y
—
Rev. gr., 5y
9.73%
Revenues
48.80b
+16.28%
Net income
2.05b
-41.55%
CFO
1.98b
-71.15%
Dividend
Jun 27, 20250 JPY/sh
Earnings
Feb 11, 2025
Profile
Bushiroad Inc. plans, develops, produces, and sells various trading card games in Japan. It also offers online mobile games; plans, produces, and manages music and video content, as well as merchandise. In addition, the company creates and distributes character goods to toy stores, general retailers, and hobby shops; manufactures and sells items for capsule toy vending machines; produces arcade prizes; and operates an e-commerce shop. Further, it edits and publishes Gekkan Bushiroad, a monthly magazine full of comics and TCG information; produces television programs; operates an internet radio platform; and provides product planning and media agency services. Additionally, the company offers voice actor management services; pro-wrestling entertainment services, as well as management of fan club; and advertisement agency services. Bushiroad Inc. was incorporated in 2007 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑06 | 2022‑06 | 2021‑04 | 2020‑07 | 2019‑07 | 2018‑07 | 2017‑07 | |
| Income | |||||||
Revenues | 48,799,238 16.28% | 41,966,359 | |||||
Cost of revenue | 31,893,115 | 27,308,149 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 16,906,123 | 14,658,210 | |||||
NOPBT Margin | 34.64% | 34.93% | |||||
Operating Taxes | 1,346,119 | 1,401,821 | |||||
Tax Rate | 7.96% | 9.56% | |||||
NOPAT | 15,560,004 | 13,256,389 | |||||
Net income | 2,050,725 -41.55% | 3,508,304 | |||||
Dividends | (290,769) | ||||||
Dividend yield | 0.52% | ||||||
Proceeds from repurchase of equity | 63,047 | (1,896,878) | |||||
BB yield | -0.11% | 3.62% | |||||
| Debt | |||||||
Debt current | 4,612,493 | 4,346,829 | |||||
Long-term debt | 8,876,622 | 12,165,322 | |||||
Deferred revenue | 203,897 | ||||||
Other long-term liabilities | 296,877 | 306,874 | |||||
Net debt | (16,811,251) | (10,093,531) | |||||
| Cash flow | |||||||
Cash from operating activities | 1,981,493 | 6,868,927 | |||||
CAPEX | 5,730 | ||||||
Cash from investing activities | (2,270,409) | (4,437,822) | |||||
Cash from financing activities | 716,637 | (2,295,944) | |||||
FCF | 15,883,225 | ||||||
| Balance | |||||||
Cash | 26,108,251 | 26,605,682 | |||||
Long term investments | 4,192,115 | ||||||
Excess cash | 27,860,404 | 24,507,364 | |||||
Stockholders' equity | 15,761,452 | 14,249,801 | |||||
Invested Capital | 16,467,267 | 17,154,886 | |||||
ROIC | 92.56% | 77.27% | |||||
ROCE | 52.45% | 46.55% | |||||
| EV | |||||||
Common stock shares outstanding | 72,082 | 70,131 | |||||
Price | 769.00 2.95% | 747.00 | |||||
Market cap | 55,430,844 5.81% | 52,387,867 | |||||
EV | 39,277,989 | 42,906,235 | |||||
EBITDA | 17,639,738 | 15,188,568 | |||||
EV/EBITDA | 2.23 | 2.82 | |||||
Interest | 69,863 | 68,614 | |||||
Interest/NOPBT | 0.41% | 0.47% | |||||