XJPX
7803
Market cap307mUSD
Jul 30, Last price
675.00JPY
1D
0.15%
1Q
17.45%
IPO
16.03%
Name
Bushiroad Inc
Chart & Performance
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% | ||||||
Cost of revenue | 31,893,115 | ||||||
Unusual Expense (Income) | |||||||
NOPBT | 16,906,123 | ||||||
NOPBT Margin | 34.64% | ||||||
Operating Taxes | 1,346,119 | ||||||
Tax Rate | 7.96% | ||||||
NOPAT | 15,560,004 | ||||||
Net income | 2,050,725 -41.55% | ||||||
Dividends | (290,769) | ||||||
Dividend yield | 0.52% | ||||||
Proceeds from repurchase of equity | 63,047 | ||||||
BB yield | -0.11% | ||||||
Debt | |||||||
Debt current | 4,612,493 | ||||||
Long-term debt | 8,876,622 | ||||||
Deferred revenue | 203,897 | ||||||
Other long-term liabilities | 296,877 | ||||||
Net debt | (16,811,251) | ||||||
Cash flow | |||||||
Cash from operating activities | 1,981,493 | ||||||
CAPEX | 5,730 | ||||||
Cash from investing activities | (2,270,409) | ||||||
Cash from financing activities | 716,637 | ||||||
FCF | 15,883,225 | ||||||
Balance | |||||||
Cash | 26,108,251 | ||||||
Long term investments | 4,192,115 | ||||||
Excess cash | 27,860,404 | ||||||
Stockholders' equity | 15,761,452 | ||||||
Invested Capital | 16,467,267 | ||||||
ROIC | 92.56% | ||||||
ROCE | 52.45% | ||||||
EV | |||||||
Common stock shares outstanding | 72,082 | ||||||
Price | 769.00 2.95% | ||||||
Market cap | 55,430,844 5.81% | ||||||
EV | 39,277,989 | ||||||
EBITDA | 17,639,738 | ||||||
EV/EBITDA | 2.23 | ||||||
Interest | 69,863 | ||||||
Interest/NOPBT | 0.41% |