Loading...
XJPX
7867
Market cap1.87bUSD
Sep 22, Last price  
3,155.00JPY
1D
-1.70%
1Q
-3.43%
Jan 2017
151.89%
Name

Tomy Co Ltd

Chart & Performance

D1W1MN
P/E
17.11
P/S
1.12
EPS
184.39
Div Yield, %
1.02%
Shrs. gr., 5y
-1.21%
Rev. gr., 5y
8.71%
Revenues
250.24b
+20.12%
185,581,000,000181,884,000,000192,423,000,000180,586,000,000178,713,000,000159,490,000,000187,265,000,000179,042,000,000155,968,000,000149,938,000,000163,067,000,000167,661,000,000177,366,000,000176,853,000,000164,837,000,000141,218,000,000165,448,000,000187,297,000,000208,326,000,000250,235,000,000
Net income
16.35b
+66.70%
-9,712,000,0001,772,000,0005,748,000,0001,377,000,0008,978,000,0008,929,000,0003,679,000,000-7,097,000,000469,000,000-1,817,000,000-6,703,000,0005,372,000,0007,962,000,0009,302,000,0004,507,000,0005,374,000,0009,114,000,0008,314,000,0009,808,000,00016,350,000,000
CFO
17.00b
-41.73%
-4,898,000,0003,274,000,00013,174,000,0005,577,000,00016,857,000,0008,486,000,00016,046,000,0006,701,000,00012,429,000,0006,827,000,0008,675,000,00024,896,000,00016,346,000,00021,492,000,0009,006,000,00018,064,000,00016,405,000,00016,223,000,00029,175,000,00016,999,000,000
Dividend
Sep 29, 20250 JPY/sh

Profile

TOMY Company, Ltd. plans, manufactures, and sells toys, general merchandise, card games, baby care products, etc. for infants, preschoolers, children, and adults. The company offers dolls, plastic train and rail sets, spinning tops, amusement machines, stuffed toys, and detailed replica products, as well as die-cast Japanese miniature car and robot products. It also provides baby bottles, dishes, and strollers supporting child-rearing products; card games; and licenses miscellaneous goods, and apparels and accessories. In addition, the company is involved in the content development and broadcast of BAKUGAN, PHANTOMIRAGE!, and PAW PATROL. Further, it operates a store, which offers toys, fancy goods, character merchandise, and books under the KIDDY LAND brand name. The company sells its products under approximately 60 brands, which primarily include the TRANSFORMERS, ZOIDS WILD, ANIA, POLICE X HEROINE LOVEPATRINA!, BEYBLADE BURST, DUEL MASTERS, T-ARTS, TOMYTEC, KIDDY LAND, THE FIRST YEARS, JOHN DEERE, Lamaze, BOON, TOMICA, PLARAIL, and LICCA brands. It operates in Japan, rest of Asia, Europe, Americas, and Oceania. The company was founded in 1924 and is headquartered in Tokyo, Japan.
URL
https://www.takaratomy.co.jp/
IPO date
Mar 15, 1999
Employees
2,476
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2025‑032024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑03
Income
Revenues
250,235,000
20.12%
208,326,000
11.23%
187,297,000
13.21%
Cost of revenue
148,886,000
194,478,000
178,719,000
Unusual Expense (Income)
NOPBT
101,349,000
13,848,000
8,578,000
NOPBT Margin
40.50%
6.65%
4.58%
Operating Taxes
7,454,000
5,061,000
3,328,000
Tax Rate
7.35%
36.55%
38.80%
NOPAT
93,895,000
8,787,000
5,250,000
Net income
16,350,000
66.70%
9,808,000
17.97%
8,314,000
-8.78%
Dividends
(5,464,000)
(2,980,000)
(3,691,000)
Dividend yield
1.76%
1.16%
2.72%
Proceeds from repurchase of equity
(2,714,000)
(1,913,000)
(360,000)
BB yield
0.87%
0.75%
0.26%
Debt
Debt current
6,978,000
9,457,000
22,142,000
Long-term debt
3,824,000
13,973,000
20,713,000
Deferred revenue
6,000
2,997,000
Other long-term liabilities
4,113,000
4,237,000
1,552,000
Net debt
(49,251,000)
(44,275,000)
(28,602,000)
Cash flow
Cash from operating activities
16,999,000
29,175,000
16,223,000
CAPEX
(7,930,000)
(4,659,000)
(2,609,000)
Cash from investing activities
(8,099,000)
(5,324,000)
(2,134,000)
Cash from financing activities
(16,771,000)
(27,149,000)
(13,689,000)
FCF
89,950,000
9,282,000
2,964,000
Balance
Cash
56,163,000
64,279,000
66,455,000
Long term investments
3,890,000
3,426,000
5,002,000
Excess cash
47,541,250
57,288,700
62,092,150
Stockholders' equity
105,532,000
97,158,000
150,716,000
Invested Capital
73,775,750
63,841,300
64,047,850
ROIC
136.46%
13.74%
8.51%
ROCE
83.20%
11.35%
6.75%
EV
Common stock shares outstanding
89,767
91,110
91,784
Price
3,466.00
23.19%
2,813.50
89.97%
1,481.00
21.29%
Market cap
311,132,183
21.38%
256,338,207
88.58%
135,932,104
19.91%
EV
261,881,183
212,063,207
175,441,104
EBITDA
109,667,000
21,811,000
16,647,000
EV/EBITDA
2.39
9.72
10.54
Interest
367,000
691,000
612,000
Interest/NOPBT
0.36%
4.99%
7.13%