Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 44.8x - 49.6x | 47.2x |
| Selected Fwd P/E Multiple | 38.1x - 42.1x | 40.1x |
| Fair Value | €34.15 - €37.75 | €35.95 |
| Upside | -33.9% - -26.9% | -30.4% |
| Benchmarks | - | Full Ticker |
| MIXI, Inc. | 212,100.0% | TSE:2121 |
| COLOPL, Inc. | 366,800.0% | TSE:3668 |
| Konami Group Corporation | 976,600.0% | TSE:9766 |
| Nintendo Co., Ltd. | 797,400.0% | TSE:7974 |
| KLab Inc. | 365,600.0% | TSE:3656 |
| Square Enix Holdings Co., Ltd. | - | DB:EI4 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2121 | 3668 | 9766 | 7974 | 3656 | EI4 | |||
| TSE:2121 | TSE:3668 | TSE:9766 | TSE:7974 | TSE:3656 | DB:EI4 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -23.2% | NM- | 11.6% | 20.4% | NM- | -4.2% | ||
| 3Y CAGR | -23.3% | NM- | 22.4% | 0.7% | NM- | -17.9% | ||
| Latest Twelve Months | 64.3% | -176.6% | 50.1% | -35.3% | -52.9% | -56.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 7.1% | 13.8% | 26.9% | -11.1% | 9.8% | ||
| Prior Fiscal Year | 3.5% | 5.7% | 11.1% | 27.0% | -17.0% | 14.4% | ||
| Latest Fiscal Year | 4.8% | -7.2% | 16.4% | 29.3% | -33.5% | 4.2% | ||
| Latest Twelve Months | 8.4% | -5.3% | 18.6% | 25.9% | -33.5% | 3.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.6x | -1.2x | 18.5x | 35.1x | -2.7x | 18.7x | ||
| Price / LTM Sales | 1.4x | 2.4x | 6.7x | 11.7x | 0.7x | 2.9x | ||
| LTM P/E Ratio | 16.3x | -44.1x | 36.2x | 45.0x | -2.2x | 78.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -44.1x | 16.3x | 45.0x | |||||
| Historical LTM P/E Ratio | 13.2x | 20.0x | 35.8x | |||||
| Selected P/E Multiple | 44.8x | 47.2x | 49.6x | |||||
| (x) LTM Net Income | 12,862 | 12,862 | 12,862 | |||||
| (=) Equity Value | 576,850 | 607,210 | 637,571 | |||||
| (/) Shares Outstanding | 120.1 | 120.1 | 120.1 | |||||
| Implied Value Range | 4,804.78 | 5,057.66 | 5,310.55 | |||||
| FX Rate: JPY/EUR | 162.8 | 162.8 | 162.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.51 | 31.07 | 32.62 | 51.65 | ||||
| Upside / (Downside) | -42.9% | -39.9% | -36.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2121 | 3668 | 9766 | 7974 | 3656 | EI4 | |
| Value of Common Equity | 209,738 | 59,859 | 2,822,302 | 14,378,466 | 5,876 | 1,009,510 | |
| (/) Shares Outstanding | 67.8 | 128.5 | 135.6 | 1,164.2 | 52.9 | 120.1 | |
| Implied Stock Price | 3,095.00 | 466.00 | 20,820.00 | 12,350.00 | 111.00 | 8,408.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.80 | |
| Implied Stock Price (Trading Cur) | 3,095.00 | 466.00 | 20,820.00 | 12,350.00 | 111.00 | 51.65 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.80 | |