|
Market Closed -
Deutsche Boerse AG
02:04:17 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 114.90 EUR | +1.77% |
|
-2.79% | -0.09% |
| 09-10 | Japan's Nikkei slides 3% as Fed hike bets, soaring oil weigh | RE |
| 09-06 | Japan's Nikkei rises over 2% as chip-related stocks track US peers higher | RE |
Company Valuation: Konami Group Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,035,251 | 822,843 | 1,391,505 | 2,383,096 | 2,620,987 | 2,810,086 | - | - |
| Change | - | -20.52% | 69.11% | 71.26% | 9.98% | 7.21% | - | - |
| Enterprise Value (EV) 1 | 852,692 | 663,399 | 1,177,620 | 2,148,785 | 2,333,359 | 2,449,552 | 2,372,827 | 2,272,734 |
| Change | - | -22.2% | 77.51% | 82.47% | 8.59% | 4.98% | -3.13% | -4.22% |
| P/E | 18.9x | 23.5x | 23.5x | 31.9x | 26.2x | 22x | 19.9x | 18.4x |
| PBR | 2.97x | 2.19x | 3.26x | 4.95x | 4.64x | 4.36x | 3.81x | 3.36x |
| PEG | - | -0.6x | 0.3x | 1.2x | 0.8x | 0.8x | 1.8x | 2.33x |
| Capitalization / Revenue | 3.46x | 2.62x | 3.86x | 5.65x | 5.31x | 5.03x | 4.7x | 4.44x |
| EV / Revenue | 2.85x | 2.11x | 3.27x | 5.1x | 4.73x | 4.39x | 3.97x | 3.59x |
| EV / EBITDA | 9.23x | 9.47x | 11.4x | 16.5x | 13.7x | 11.7x | 10.4x | 9.37x |
| EV / EBIT | 11.5x | 14.4x | 14.7x | 21.1x | 17.2x | 14x | 12x | 10.6x |
| EV / FCF | 11.6x | -99.2x | 15.9x | 45x | 29x | 22.6x | 20x | 16.5x |
| FCF Yield | 8.63% | -1.01% | 6.27% | 2.22% | 3.44% | 4.43% | 5% | 6.05% |
| Dividend per Share 2 | 123.5 | 124 | 131 | 165.5 | 221.5 | 281.5 | 311.9 | 336 |
| Rate of return | 1.59% | 2.04% | 1.28% | 0.94% | 1.15% | 1.36% | 1.5% | 1.62% |
| EPS 2 | 410.8 | 258.8 | 436.5 | 551 | 737.8 | 940.3 | 1,042 | 1,124 |
| Distribution rate | 30.1% | 47.9% | 30% | 30% | 30% | 29.9% | 29.9% | 29.9% |
| Net sales 1 | 299,522 | 314,321 | 360,314 | 421,602 | 493,677 | 558,581 | 598,421 | 633,036 |
| EBITDA 1 | 92,368 | 70,030 | 103,529 | 130,432 | 170,081 | 209,672 | 227,849 | 242,626 |
| EBIT 1 | 74,435 | 46,185 | 80,262 | 101,944 | 135,891 | 175,333 | 197,101 | 213,863 |
| Net income 1 | 54,806 | 34,895 | 59,171 | 74,692 | 100,013 | 127,847 | 141,965 | 153,621 |
| Net Debt 1 | -182,559 | -159,444 | -213,885 | -234,311 | -287,628 | -360,534 | -437,259 | -537,352 |
| Reference price 2 | 7,750.00 | 6,070.00 | 10,265.00 | 17,580.00 | 19,335.00 | 20,730.00 | 20,730.00 | 20,730.00 |
| Nbr of stocks (in thousands) | 133,581 | 135,559 | 135,558 | 135,557 | 135,557 | 135,556 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/9/24 | 5/8/25 | 5/8/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.17x | 9.29x | 15.21x | 0.79% | 3,680B | |
| 109.56x | 47.62x | 77.28x | -.--% | 402B | |
| 60.21x | 12.72x | 26.82x | -.--% | 79.69B | |
| 392.14x | 16.76x | 66.26x | -.--% | 79.43B | |
| 100.04x | 8.53x | 21.62x | -.--% | 76.15B | |
| 35.84x | 1.75x | 13.99x | -.--% | 65.07B | |
| 181.61x | 5.78x | 22.32x | -.--% | 45.49B | |
| 116.95x | 4.62x | 22.61x | -.--% | 40.29B | |
| 26.46x | 5.45x | 26.16x | -.--% | 34.92B | |
| Average | 116.44x | 12.50x | 32.47x | 0.09% | 500.36B | |
| Weighted average by Cap. | 43.63x | 12.68x | 22.16x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9766 Stock
- KOA Stock
- Valuation Konami Group Corporation
Select your edition
All financial news and data tailored to specific country editions
