Loading...
XJPX7867
Market cap2.54bUSD
Dec 25, Last price  
4,447.00JPY
1D
-2.58%
1Q
11.40%
Jan 2017
258.34%
Name

Tomy Co Ltd

Chart & Performance

D1W1MN
XJPX:7867 chart
P/E
40.65
P/S
1.91
EPS
109.40
Div Yield, %
0.75%
Shrs. gr., 5y
-0.89%
Rev. gr., 5y
3.33%
Revenues
208.33b
+11.23%
83,274,000,000185,581,000,000181,884,000,000192,423,000,000180,586,000,000178,713,000,000159,490,000,000187,265,000,000179,042,000,000155,968,000,000149,938,000,000163,067,000,000167,661,000,000177,366,000,000176,853,000,000164,837,000,000141,218,000,000165,448,000,000187,297,000,000208,326,000,000
Net income
9.81b
+17.97%
1,680,000,000-9,712,000,0001,772,000,0005,748,000,0001,377,000,0008,978,000,0008,929,000,0003,679,000,000-7,097,000,000469,000,000-1,817,000,000-6,703,000,0005,372,000,0007,962,000,0009,302,000,0004,507,000,0005,374,000,0009,114,000,0008,314,000,0009,808,000,000
CFO
29.18b
+79.84%
3,213,000,000-4,898,000,0003,274,000,00013,174,000,0005,577,000,00016,857,000,0008,486,000,00016,046,000,0006,701,000,00012,429,000,0006,827,000,0008,675,000,00024,896,000,00016,346,000,00021,492,000,0009,006,000,00018,064,000,00016,405,000,00016,223,000,00029,175,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 04, 2025

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
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
208,326,000
11.23%
187,297,000
13.21%
165,448,000
17.16%
Cost of revenue
194,478,000
178,719,000
157,710,000
Unusual Expense (Income)
NOPBT
13,848,000
8,578,000
7,738,000
NOPBT Margin
6.65%
4.58%
4.68%
Operating Taxes
5,061,000
3,328,000
4,658,000
Tax Rate
36.55%
38.80%
60.20%
NOPAT
8,787,000
5,250,000
3,080,000
Net income
9,808,000
17.97%
8,314,000
-8.78%
9,114,000
69.59%
Dividends
(2,980,000)
(3,691,000)
(1,869,000)
Dividend yield
1.16%
2.72%
1.65%
Proceeds from repurchase of equity
(1,913,000)
(360,000)
(2,264,000)
BB yield
0.75%
0.26%
2.00%
Debt
Debt current
9,457,000
22,142,000
19,148,000
Long-term debt
13,973,000
20,713,000
24,832,000
Deferred revenue
6,000
2,997,000
2,828,000
Other long-term liabilities
4,237,000
1,552,000
2,402,000
Net debt
(44,275,000)
(28,602,000)
(26,578,000)
Cash flow
Cash from operating activities
29,175,000
16,223,000
16,405,000
CAPEX
(4,659,000)
(2,609,000)
(4,406,000)
Cash from investing activities
(5,324,000)
(2,134,000)
(2,488,000)
Cash from financing activities
(27,149,000)
(13,689,000)
(12,991,000)
FCF
9,282,000
2,964,000
2,844,000
Balance
Cash
64,279,000
66,455,000
65,424,000
Long term investments
3,426,000
5,002,000
5,134,000
Excess cash
57,288,700
62,092,150
62,285,600
Stockholders' equity
97,158,000
150,716,000
138,102,000
Invested Capital
63,841,300
64,047,850
59,361,400
ROIC
13.74%
8.51%
5.19%
ROCE
11.35%
6.75%
6.30%
EV
Common stock shares outstanding
91,110
91,784
92,843
Price
2,813.50
89.97%
1,481.00
21.29%
1,221.00
21.49%
Market cap
256,338,207
88.58%
135,932,104
19.91%
113,361,303
19.72%
EV
212,063,207
175,441,104
150,354,303
EBITDA
21,811,000
16,647,000
15,095,000
EV/EBITDA
9.72
10.54
9.96
Interest
691,000
612,000
332,000
Interest/NOPBT
4.99%
7.13%
4.29%