BANDAI NAMCO Holdings Inc. Website

BANDAI NAMCO Holdings Inc.

TSE-7832

Basic

  • Market Cap

    ¥1,970.35B

  • EV

    ¥1,648.79B

  • Shares Out

    654.39M

  • Revenue

    ¥1,050.21B

  • Employees

Margins

  • Gross

    35.32%

  • EBITDA

    12.54%

  • Operating

    8.63%

  • Pre-Tax

    13.96%

  • Net

    9.66%

  • FCF

    6.11%

Returns (5Yr Avg)

  • ROA

    9.91%

  • ROTA

    14.4%

  • ROE

    13.96%

  • ROCE

    18.03%

  • ROIC

    15.85%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥3,421.33

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥321.87B

  • Net Debt

    -¥321.87B

  • Debt/Equity

  • EBIT/Interest

    292.52

Growth (CAGR)

  • Rev 3Yr

    12.33%

  • Rev 5Yr

    7.48%

  • Rev 10Yr

    7.54%

  • Dil EPS 3Yr

    27.52%

  • Dil EPS 5Yr

    9.86%

  • Dil EPS 10Yr

    15.01%

  • Rev Fwd 2Yr

    3.57%

  • EBITDA Fwd 2Yr

    18.07%

  • EPS Fwd 2Yr

    2.1%

  • EPS LT Growth Est

    3.29%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    15.69%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

723,989

740,903

889,270

990,089

1,050,210

Total Revenues % Chg.

-1.1%

2.3%

20%

11.3%

6.1%

Cost of Goods Sold, Total

463,041

458,897

533,004

621,433

679,251

Gross Profit

260,948

282,006

356,266

368,656

370,959

Selling General & Admin Expenses, Total

162,731

170,811

200,869

221,817

280,277

Provision for Bad Debts

406

95

775

3

R&D Expenses

19,035

26,446

29,494

30,363

Other Operating Expenses, Total

182,172

197,352

231,138

252,183

280,277

Operating Income

78,776

84,654

125,128

116,473

90,682

Interest Expense, Total

-124

-229

-377

-332

-310

Interest And Investment Income

1,513

1,545

1,453

2,638

4,319

Net Interest Expenses

1,389

1,316

1,076

2,306

4,009

Income (Loss) On Equity Invest.

-182

2,323

2,121

Currency Exchange Gains (Loss)

-1,008

480

5,519

5,010

6,417

Other Non Operating Income (Expenses)

822

1,162

2,129

1,894

1,118

EBT, Excl. Unusual Items

79,797

87,612

133,852

128,006

104,347

Gain (Loss) On Sale Of Investments

1,722

307

-43

44,766

Gain (Loss) On Sale Of Assets

1,931

464

3,318

Asset Writedown

-3,596

-11,284

-4,232

-1,757

-2,334

Other Unusual Items

-1,102

-5,159

-2,056

9

-140

EBT, Incl. Unusual Items

78,752

71,940

130,882

126,215

146,639

Income Tax Expense

20,845

23,074

38,295

35,870

45,125

Earnings From Continuing Operations

57,907

48,866

92,587

90,345

101,514

Minority Interest

-242

28

165

-21

Net Income

57,665

48,894

92,752

90,345

101,493

Net Income to Common Incl Extra Items

57,665

48,894

92,752

90,345

101,493

Net Income to Common Excl. Extra Items

57,665

48,894

92,752

90,345

101,493

Total Shares Outstanding

659

659

659.9

660.3

658.3

Weighted Avg. Shares Outstanding

659.3

659

659.2

660

659.7

Weighted Avg. Shares Outstanding Dil

659.3

659

659.2

660

659.7

EPS

87.5

74.2

140.7

136.9

153.9

EPS Diluted

87.5

74.2

140.7

136.9

153.9

EBITDA

102,682

111,647

153,072

147,575

131,722

Effective Tax Rate

26.5%

32.1%

29.3%

28.4%

30.8%