Loading...
XJPX7844
Market cap219mUSD
Jan 17, Last price  
566.00JPY
1D
-1.05%
1Q
-1.91%
Jan 2017
-26.97%
Name

Marvelous Inc

Chart & Performance

D1W1MN
XJPX:7844 chart
P/E
—
P/S
1.16
EPS
—
Div Yield, %
5.85%
Shrs. gr., 5y
3.20%
Rev. gr., 5y
1.95%
Revenues
29.49b
+16.38%
12,387,904,00010,139,752,0008,284,845,0006,965,506,00010,423,643,00017,579,434,00020,330,474,00026,441,000,00031,820,000,00029,387,000,00025,291,000,00026,777,000,00025,365,000,00025,520,000,00025,728,000,00025,341,000,00029,493,000,000
Net income
-517m
L
791,462,000-1,221,474,000-1,623,619,000131,249,0003,533,051,0001,919,042,0001,882,041,0002,178,000,0003,602,000,0004,165,000,0003,513,000,0003,351,000,0001,797,000,0003,265,000,0003,817,000,0001,925,000,000-517,000,000
CFO
2.89b
+196.31%
-210,459,000-1,038,113,000-210,045,0001,172,414,0001,399,238,0002,817,978,0003,852,231,0004,031,000,0005,986,000,0006,701,000,0004,506,000,0005,994,000,0002,233,000,0004,382,000,0002,820,000,000976,000,0002,892,000,000
Dividend
Mar 28, 202433 JPY/sh

Profile

Marvelous Inc. produces and provides entertainment content in Japan. The company engages in the planning, development, and operation of online games for App stores, Google Play, and SNS platforms, as well as online games for PCs, mobiles, smartphones, tablets, etc.; planning, development, production, and sells of game software for home game consoles; production of content for market needs; and planning, development, operation, and sale of amusement enclosures. It also produces animation products; creates, commercializes, and distributes music and video content; and plans and produces stage-based and musical works based on comics, animation, and games, as well as provides theater entertainment. Marvelous Inc. was founded in 1997 and is headquartered in Tokyo, Japan.
URL
https://www.marv.jp/
IPO date
Nov 01, 2002
Employees
638
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
29,493,000
16.38%
25,341,000
-1.50%
25,728,000
0.82%
Cost of revenue
27,459,000
23,329,000
24,589,000
Unusual Expense (Income)
NOPBT
2,034,000
2,012,000
1,139,000
NOPBT Margin
6.90%
7.94%
4.43%
Operating Taxes
(140,000)
1,001,000
1,246,000
Tax Rate
49.75%
109.39%
NOPAT
2,174,000
1,011,000
(107,000)
Net income
(517,000)
-126.86%
1,925,000
-49.57%
3,817,000
16.91%
Dividends
(2,007,000)
(2,007,000)
(2,007,000)
Dividend yield
4.77%
5.03%
4.60%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
160,000
160,000
Long-term debt
Deferred revenue
Other long-term liabilities
236,000
274,000
352,000
Net debt
(16,621,000)
(18,385,000)
(20,993,000)
Cash flow
Cash from operating activities
2,892,000
976,000
2,820,000
CAPEX
(3,020,000)
(2,041,000)
(1,070,000)
Cash from investing activities
(1,288,000)
(3,457,000)
(1,094,000)
Cash from financing activities
(2,167,000)
(2,007,000)
(2,007,000)
FCF
3,492,000
(1,893,000)
(2,089,000)
Balance
Cash
13,676,000
14,288,000
16,431,000
Long term investments
2,945,000
4,257,000
4,722,000
Excess cash
15,146,350
17,277,950
19,866,600
Stockholders' equity
20,391,000
22,311,000
22,128,000
Invested Capital
12,484,650
11,219,050
8,913,400
ROIC
18.34%
10.04%
ROCE
7.36%
7.03%
3.94%
EV
Common stock shares outstanding
60,531
60,436
60,377
Price
695.00
5.30%
660.00
-8.59%
722.00
-16.14%
Market cap
42,069,383
5.47%
39,887,914
-8.50%
43,591,930
-13.72%
EV
25,489,383
21,541,914
22,632,930
EBITDA
3,489,000
4,787,000
2,601,000
EV/EBITDA
7.31
4.50
8.70
Interest
1,000
2,000
57,000
Interest/NOPBT
0.05%
0.10%
5.00%