BANDAI NAMCO Holdings Inc. (7832)

Basic

  • Market Cap

    ¥1,855.12B

  • EV

    ¥1,623.03B

  • Shares Out

    660.19M

  • Revenue

    ¥1,014.47B

  • Employees

    10,563

Margins

  • Gross

    36.5%

  • EBITDA

    13.31%

  • Operating

    9.89%

  • Pre-Tax

    10.64%

  • Net

    7.49%

  • FCF

    5.22%

Returns (5Yr Avg)

  • ROA

    8.57%

  • ROE

    14.04%

  • ROCE

    18.46%

  • ROIC

    17.15%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥3,685.17

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,536.9

  • Earnings (Dil)

    ¥115.07

  • FCF

    ¥80.19

  • Book Value

    ¥1,042.97

Growth (CAGR)

  • Rev 3Yr

    12.54%

  • Rev 5Yr

    7.58%

  • Rev 10Yr

    7.48%

  • Dil EPS 3Yr

    11.46%

  • Dil EPS 5Yr

    4.77%

  • Dil EPS 10Yr

    8.14%

  • Rev Fwd 2Yr

    5.17%

  • EBITDA Fwd 2Yr

    11.14%

  • EPS Fwd 2Yr

    8.58%

  • EPS LT Growth Est

    3.35%

Dividends

  • Yield

    —

  • Payout

    60.54%

  • DPS

    ¥69.67

  • DPS Growth 3Yr

    16.26%

  • DPS Growth 5Yr

    14.98%

  • DPS Growth 10Yr

    16.6%

  • DPS Growth Fwd 2Yr

    8.83%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

732,347.0

723,989.0

740,903.0

889,270.0

990,089.0

1,014,471.0

Total Revenues % Chg.

8.0%

-1.1%

2.3%

20.0%

11.3%

4.2%

Cost of Goods Sold, Total

469,791.0

463,041.0

458,897.0

533,004.0

621,433.0

644,179.0

Gross Profit

262,556.0

260,948.0

282,006.0

356,266.0

368,656.0

370,292.0

Selling General & Admin Expenses, Total

158,685.0

162,731.0

170,811.0

200,869.0

221,817.0

239,582.0

Provision for Bad Debts

14.0

406.0

95.0

775.0

3.0

3.0

R&D Expenses

19,811.0

19,035.0

26,446.0

29,494.0

30,363.0

30,363.0

Other Operating Expenses, Total

178,510.0

182,172.0

197,352.0

231,138.0

252,183.0

269,948.0

Operating Income

84,046.0

78,776.0

84,654.0

125,128.0

116,473.0

100,344.0

Interest Expense, Total

-36.0

-124.0

-229.0

-377.0

-332.0

-313.0

Interest And Investment Income

1,121.0

1,513.0

1,545.0

1,453.0

2,638.0

2,638.0

Net Interest Expenses

1,085.0

1,389.0

1,316.0

1,076.0

2,306.0

2,325.0

Income (Loss) On Equity Invest.

—

-182.0

—

—

2,323.0

2,323.0

Currency Exchange Gains (Loss)

—

-1,008.0

480.0

5,519.0

5,010.0

1,985.0

Other Non Operating Income (Expenses)

692.0

822.0

1,162.0

2,129.0

1,894.0

2,677.0

EBT, Excl. Unusual Items

85,823.0

79,797.0

87,612.0

133,852.0

128,006.0

109,654.0

Gain (Loss) On Sale Of Investments

215.0

1,722.0

307.0

—

-43.0

-567.0

Gain (Loss) On Sale Of Assets

1,753.0

1,931.0

464.0

3,318.0

—

—

Asset Writedown

-954.0

-3,596.0

-11,284.0

-4,232.0

-1,757.0

-1,563.0

Other Unusual Items

—

-1,102.0

-5,159.0

-2,056.0

9.0

434.0

EBT, Incl. Unusual Items

86,837.0

78,752.0

71,940.0

130,882.0

126,215.0

107,958.0

Income Tax Expense

24,205.0

20,845.0

23,074.0

38,295.0

35,870.0

32,027.0

Earnings From Continuing Operations

62,632.0

57,907.0

48,866.0

92,587.0

90,345.0

75,931.0

Minority Interest

751.0

-242.0

28.0

165.0

—

24.0

Net Income

63,383.0

57,665.0

48,894.0

92,752.0

90,345.0

75,955.0

Net Income to Common Incl Extra Items

63,383.0

57,665.0

48,894.0

92,752.0

90,345.0

75,955.0

Net Income to Common Excl. Extra Items

63,383.0

57,665.0

48,894.0

92,752.0

90,345.0

75,955.0

Total Shares Outstanding

659.4

659.0

659.0

659.9

660.3

660.2

Weighted Avg. Shares Outstanding

659.3

659.3

659.0

659.2

660.0

660.1

Weighted Avg. Shares Outstanding Dil

659.3

659.3

659.0

659.2

660.0

660.1

EPS

96.1

87.5

74.2

140.7

136.9

115.1

EPS Diluted

96.1

87.5

74.2

140.7

136.9

115.1

EBITDA

105,593.0

102,682.0

111,647.0

153,072.0

147,575.0

135,004.0