First Time Loading...

Bandai Namco Holdings Inc
TSE:7832

Watchlist Manager
Bandai Namco Holdings Inc Logo
Bandai Namco Holdings Inc
TSE:7832
Watchlist
Price: 2 897 JPY 0.66% Market Closed
Updated: Apr 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1T
+0.4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+39%
5 Years
+41%
7 Years
+67%
10 Years
+102%
88.6B
-12%
Operating Income
Growth Rates:
1 Year
-37%
3 Years
+11%
5 Years
-3%
7 Years
+37%
10 Years
+87%
66.3B
-13%
Net Income
Growth Rates:
1 Year
-43%
3 Years
+20%
5 Years
-1%
7 Years
+43%
10 Years
+94%

Earnings Waterfall
Bandai Namco Holdings Inc

Revenue
1T JPY
Cost of Revenue
-652.8B JPY
Gross Profit
366.1B JPY
Operating Expenses
-277.6B JPY
Operating Income
88.6B JPY
Other Expenses
-22.3B JPY
Net Income
66.3B JPY

Income Statement
Bandai Namco Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
504 730
N/A
507 679
+1%
524 316
+3%
538 484
+3%
548 729
+2%
565 486
+3%
580 358
+3%
578 933
0%
581 493
+0%
575 504
-1%
582 920
+1%
597 293
+2%
609 424
+2%
620 061
+2%
619 353
0%
634 338
+2%
644 138
+2%
678 312
+5%
685 127
+1%
704 131
+3%
723 895
+3%
732 347
+1%
740 699
+1%
747 009
+1%
736 160
-1%
723 989
-2%
709 773
-2%
711 784
+0%
734 869
+3%
740 903
+1%
773 917
+4%
797 427
+3%
825 758
+4%
889 270
+8%
927 462
+4%
973 244
+5%
1 004 146
+3%
990 089
-1%
998 660
+1%
1 014 471
+2%
1 018 937
+0%
Gross Profit
Cost of Revenue
(316 181)
(316 850)
(326 269)
(334 891)
(342 562)
(352 373)
(364 253)
(366 023)
(371 950)
(372 904)
(376 006)
(386 576)
(389 471)
(396 302)
(402 122)
(411 736)
(422 014)
(436 730)
(438 949)
(448 349)
(457 988)
(469 791)
(470 640)
(475 179)
(465 492)
(463 041)
(453 849)
(454 249)
(469 003)
(458 897)
(475 314)
(485 371)
(503 937)
(533 004)
(549 284)
(581 888)
(611 210)
(621 433)
(637 329)
(644 179)
(652 801)
Gross Profit
188 549
N/A
190 829
+1%
198 047
+4%
203 593
+3%
206 167
+1%
213 113
+3%
216 105
+1%
212 910
-1%
209 543
-2%
202 600
-3%
206 914
+2%
210 717
+2%
219 953
+4%
223 759
+2%
217 231
-3%
222 602
+2%
222 124
0%
241 582
+9%
246 178
+2%
255 782
+4%
265 907
+4%
262 556
-1%
270 059
+3%
271 830
+1%
270 668
0%
260 948
-4%
255 924
-2%
257 535
+1%
265 866
+3%
282 006
+6%
298 603
+6%
312 056
+5%
321 821
+3%
356 266
+11%
378 178
+6%
391 356
+3%
392 936
+0%
368 656
-6%
361 331
-2%
370 292
+2%
366 136
-1%
Operating Income
Operating Expenses
(141 319)
(146 157)
(149 875)
(153 435)
(156 638)
(156 793)
(158 493)
(157 305)
(155 589)
(152 959)
(151 993)
(153 332)
(155 425)
(160 521)
(161 801)
(163 327)
(165 584)
(166 558)
(168 868)
(171 764)
(174 490)
(178 511)
(181 081)
(183 779)
(184 382)
(182 173)
(180 064)
(180 771)
(186 265)
(197 352)
(206 843)
(211 581)
(217 936)
(230 770)
(235 310)
(246 004)
(253 390)
(252 184)
(261 263)
(269 948)
(277 585)
Selling, General & Administrative
(141 318)
(129 720)
(149 875)
(153 433)
(156 636)
(138 032)
(158 491)
(157 304)
(155 587)
(134 765)
(151 993)
(153 332)
(155 426)
(142 759)
(161 801)
(163 325)
(165 583)
(147 159)
(168 866)
(171 763)
(174 489)
(158 699)
(181 080)
(183 777)
(184 381)
(163 137)
(180 062)
(180 771)
(186 263)
(170 906)
(206 844)
(211 582)
(217 936)
(201 275)
(235 309)
(246 001)
(253 389)
(221 820)
(261 262)
(269 948)
(277 585)
Research & Development
0
(16 436)
0
0
0
(18 759)
0
0
0
0
0
0
0
(17 761)
0
0
0
(19 398)
0
0
0
(19 811)
0
0
0
(19 035)
0
0
0
(26 446)
0
0
0
(29 494)
0
0
0
(30 363)
0
0
0
Other Operating Expenses
0
(1)
0
(2)
0
(1)
(2)
(1)
(2)
(18 194)
0
0
0
(1)
0
(2)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(2)
0
0
0
1
1
0
(1)
(1)
(3)
(1)
(1)
(1)
0
0
Operating Income
47 230
N/A
44 672
-5%
48 172
+8%
50 158
+4%
49 529
-1%
56 320
+14%
57 612
+2%
55 605
-3%
53 954
-3%
49 641
-8%
54 921
+11%
57 385
+4%
64 528
+12%
63 238
-2%
55 430
-12%
59 275
+7%
56 540
-5%
75 024
+33%
77 310
+3%
84 018
+9%
91 417
+9%
84 045
-8%
88 978
+6%
88 051
-1%
86 286
-2%
78 775
-9%
75 860
-4%
76 764
+1%
79 601
+4%
84 654
+6%
91 760
+8%
100 475
+9%
103 885
+3%
125 496
+21%
142 868
+14%
145 352
+2%
139 546
-4%
116 472
-17%
100 068
-14%
100 344
+0%
88 551
-12%
Pre-Tax Income
Interest Income Expense
3 022
2 032
2 772
1 987
2 215
2 493
1 688
1 465
(116)
1 398
(734)
(1 065)
(207)
137
466
998
926
1 496
1 337
1 151
1 289
1 084
1 186
1 040
393
199
152
1 116
1 356
2 103
2 811
2 153
3 399
6 595
10 055
12 311
11 240
9 495
5 986
5 380
5 672
Non-Reccuring Items
(2 043)
(3 713)
(4 789)
(5 990)
(4 969)
(3 409)
(3 447)
(2 479)
(2 357)
(3 936)
(3 485)
(3 359)
(3 771)
(2 819)
(2 718)
(2 923)
(3 103)
(3 771)
(2 311)
(2 069)
(1 775)
(1 380)
(2 223)
(2 155)
(629)
(2 976)
(4 686)
(5 154)
(7 820)
(16 443)
(16 516)
(16 311)
(15 753)
(6 288)
(5 142)
(5 256)
(4 438)
(2 301)
(2 912)
(1 731)
(2 734)
Gain/Loss on Disposition of Assets
10
(984)
0
0
0
(984)
48
50
56
0
1 012
1 020
1 130
316
169
191
83
72
0
0
211
2 109
2 117
2 138
1 917
1 931
0
0
0
464
3 188
3 192
3 222
3 318
0
1 106
1 076
510
529
0
0
Total Other Income
370
752
8
486
752
2 064
1 492
2 366
2 579
1 386
829
(398)
(112)
(12)
841
571
169
(324)
(366)
(163)
(1 134)
980
920
704
2 170
824
2 293
2 544
2 761
1 162
1 966
2 208
1 049
1 761
4 394
4 794
4 820
2 039
3 731
3 965
6 569
Pre-Tax Income
48 589
N/A
42 759
-12%
46 163
+8%
46 641
+1%
47 527
+2%
56 484
+19%
57 393
+2%
57 007
-1%
54 116
-5%
48 489
-10%
52 543
+8%
53 583
+2%
61 568
+15%
60 860
-1%
54 188
-11%
58 112
+7%
54 615
-6%
72 497
+33%
75 970
+5%
82 937
+9%
90 008
+9%
86 838
-4%
90 978
+5%
89 778
-1%
90 137
+0%
78 753
-13%
73 619
-7%
75 270
+2%
75 898
+1%
71 940
-5%
83 209
+16%
91 717
+10%
95 802
+4%
130 882
+37%
152 175
+16%
158 307
+4%
152 244
-4%
126 215
-17%
107 402
-15%
107 958
+1%
98 058
-9%
Net Income
Tax Provision
(14 495)
(17 872)
(19 169)
(20 138)
(20 377)
(18 655)
(17 271)
(17 809)
(13 839)
(13 932)
(13 397)
(11 547)
(15 061)
(16 662)
(15 012)
(15 888)
(16 203)
(18 609)
(21 276)
(23 496)
(24 014)
(24 205)
(25 639)
(26 159)
(27 358)
(20 845)
(19 520)
(20 403)
(20 371)
(23 074)
(26 650)
(34 978)
(35 798)
(38 295)
(43 487)
(38 646)
(36 757)
(35 870)
(32 291)
(32 027)
(31 764)
Income from Continuing Operations
34 094
24 887
26 994
26 503
27 150
37 829
40 122
39 198
40 277
34 557
39 146
42 036
46 507
44 198
39 176
42 224
38 412
53 888
54 694
59 441
65 994
62 633
65 339
63 619
62 779
57 908
54 099
54 867
55 527
48 866
56 559
56 739
60 004
92 587
108 688
119 661
115 487
90 345
75 111
75 931
66 294
Income to Minority Interest
(4)
167
184
217
164
(239)
(216)
(119)
(29)
27
(8)
(44)
(41)
(37)
(19)
(36)
124
220
552
658
736
751
333
186
10
(242)
(176)
(94)
(132)
28
72
(33)
(40)
165
165
121
6
0
1
24
5
Net Income (Common)
34 090
N/A
25 054
-27%
27 178
+8%
26 719
-2%
27 315
+2%
37 588
+38%
39 905
+6%
39 078
-2%
40 245
+3%
34 583
-14%
39 136
+13%
41 991
+7%
46 466
+11%
44 159
-5%
39 155
-11%
42 185
+8%
38 534
-9%
54 109
+40%
55 248
+2%
60 101
+9%
66 732
+11%
63 383
-5%
65 670
+4%
63 802
-3%
62 786
-2%
57 665
-8%
53 922
-6%
54 773
+2%
55 395
+1%
48 894
-12%
56 630
+16%
56 706
+0%
59 963
+6%
92 752
+55%
108 854
+17%
119 782
+10%
115 493
-4%
90 345
-22%
75 112
-17%
75 955
+1%
66 299
-13%
EPS (Diluted)
154.95
N/A
113.88
-27%
123.53
+8%
121.45
-2%
124.15
+2%
171.07
+38%
181.38
+6%
177.62
-2%
182.93
+3%
157.38
-14%
177.89
+13%
190.86
+7%
211.2
+11%
66.99
-68%
177.97
+166%
191.75
+8%
175.15
-9%
82.07
-53%
251.12
+206%
273.18
+9%
303.63
+11%
96.13
-68%
298.78
+211%
290.24
-3%
285.67
-2%
87.46
-69%
245.47
+181%
249.34
+2%
252.17
+1%
74.19
-71%
257.79
+247%
258.09
+0%
90.97
-65%
140.7
+55%
164.94
+17%
181.47
+10%
174.97
-4%
136.88
-22%
113.8
-17%
115.07
+1%
100.44
-13%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.