Konami Holdings Corp
TSE:9766

Watchlist Manager
Konami Holdings Corp Logo
Konami Holdings Corp
TSE:9766
Watchlist
Price: 19 385 JPY -4.48% Market Closed
Market Cap: 2.6T JPY
Have any thoughts about
Konami Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+41%
5Y
+59%
10Y
+92%
Operating Income
+
3Y
+88%
5Y
+206%
10Y
+956%
Net Income
+
3Y
+63%
5Y
+234%
10Y
+1 131%

Earnings Waterfall
Konami Holdings Corp

Revenue
418B JPY
Cost of Revenue
-223.1B JPY
Gross Profit
195B JPY
Operating Expenses
-87.6B JPY
Operating Income
107.4B JPY
Other Expenses
-29.6B JPY
Net Income
77.8B JPY

Income Statement
Konami Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
217 538
N/A
218 157
+0%
220 753
+1%
227 156
+3%
241 519
+6%
249 902
+3%
248 117
-1%
243 585
-2%
234 592
-4%
229 922
-2%
236 248
+3%
243 877
+3%
244 649
+0%
239 497
-2%
242 211
+1%
246 309
+2%
253 460
+3%
262 549
+4%
260 551
-1%
261 470
+0%
263 024
+1%
262 810
0%
259 238
-1%
257 793
-1%
261 634
+1%
272 656
+4%
288 095
+6%
296 070
+3%
295 774
0%
299 522
+1%
303 101
+1%
308 395
+2%
311 352
+1%
314 321
+1%
315 049
+0%
319 813
+2%
340 539
+6%
360 314
+6%
377 720
+5%
390 547
+3%
418 047
+7%
Gross Profit
Cost of Revenue
(149 980)
(146 703)
(146 571)
(146 692)
(153 091)
(162 450)
(159 091)
(154 532)
(147 385)
(141 191)
(143 426)
(146 899)
(145 880)
(142 225)
(144 491)
(147 960)
(151 465)
(155 358)
(154 700)
(156 546)
(159 855)
(163 043)
(159 402)
(158 099)
(157 350)
(159 215)
(165 137)
(166 270)
(163 833)
(164 683)
(171 841)
(180 709)
(186 808)
(191 930)
(189 437)
(187 224)
(193 311)
(200 277)
(205 939)
(208 882)
(223 055)
Gross Profit
67 558
N/A
71 454
+6%
74 182
+4%
80 464
+8%
88 428
+10%
87 452
-1%
89 026
+2%
89 053
+0%
87 207
-2%
88 731
+2%
92 822
+5%
96 978
+4%
98 769
+2%
97 272
-2%
97 720
+0%
98 349
+1%
101 995
+4%
107 191
+5%
105 851
-1%
104 924
-1%
103 169
-2%
99 767
-3%
99 836
+0%
99 694
0%
104 284
+5%
113 441
+9%
122 958
+8%
129 800
+6%
131 941
+2%
134 839
+2%
131 260
-3%
127 686
-3%
124 544
-2%
122 391
-2%
125 612
+3%
132 589
+6%
147 228
+11%
160 037
+9%
171 781
+7%
181 665
+6%
194 992
+7%
Operating Income
Operating Expenses
(57 389)
(50 207)
(55 584)
(58 573)
(65 434)
(49 544)
(61 742)
(59 778)
(50 364)
(45 433)
(53 356)
(52 708)
(53 465)
(49 133)
(52 921)
(53 092)
(55 906)
(52 951)
(57 128)
(58 507)
(68 111)
(56 457)
(66 384)
(68 276)
(52 111)
(49 596)
(73 956)
(75 927)
(74 953)
(52 346)
(62 222)
(66 965)
(72 897)
(69 321)
(76 316)
(76 357)
(76 486)
(71 944)
(83 525)
(87 002)
(87 638)
Selling, General & Administrative
(49 617)
(50 207)
(49 298)
(50 751)
(48 549)
(49 292)
(48 485)
(45 569)
(45 014)
(45 107)
(45 795)
(47 627)
(48 131)
(49 025)
(50 259)
(50 404)
(52 872)
(52 631)
(53 353)
(54 623)
(55 313)
(55 470)
(52 952)
(50 484)
(47 769)
(49 277)
(50 867)
(52 724)
(53 923)
(54 524)
(57 124)
(60 399)
(62 824)
(65 780)
(65 939)
(66 175)
(68 858)
(71 825)
(75 581)
(78 650)
(82 458)
Other Operating Expenses
(7 772)
0
(6 286)
(7 822)
(16 885)
(252)
(13 257)
(14 209)
(5 350)
(326)
(7 561)
(5 081)
(5 334)
(108)
(2 662)
(2 688)
(3 034)
(320)
(3 775)
(3 884)
(12 798)
(987)
(13 432)
(17 792)
(4 342)
(319)
(23 089)
(23 203)
(21 030)
2 178
(5 098)
(6 566)
(10 073)
(3 541)
(10 377)
(10 182)
(7 628)
(119)
(7 944)
(8 352)
(5 180)
Operating Income
10 169
N/A
21 247
+109%
18 598
-12%
21 891
+18%
22 994
+5%
37 908
+65%
27 284
-28%
29 275
+7%
36 843
+26%
43 298
+18%
39 466
-9%
44 270
+12%
45 304
+2%
48 139
+6%
44 799
-7%
45 257
+1%
46 089
+2%
54 240
+18%
48 723
-10%
46 417
-5%
35 058
-24%
43 310
+24%
33 452
-23%
31 418
-6%
52 173
+66%
63 845
+22%
49 002
-23%
53 873
+10%
56 988
+6%
82 493
+45%
69 038
-16%
60 721
-12%
51 647
-15%
53 070
+3%
49 296
-7%
56 232
+14%
70 742
+26%
88 093
+25%
88 256
+0%
94 663
+7%
107 354
+13%
Pre-Tax Income
Interest Income Expense
1 746
1 655
2 595
1 082
(618)
(911)
(1 959)
(1 445)
(1 356)
(838)
(296)
(161)
(511)
(472)
(320)
(436)
(327)
(212)
(543)
(651)
(440)
(577)
(758)
(1 212)
(1 103)
(969)
(803)
(253)
(412)
728
2 862
3 248
2 030
935
366
417
1 977
2 423
2 581
1 877
2 620
Non-Reccuring Items
0
(5 942)
0
0
0
(13 229)
0
0
0
(6 939)
0
0
0
(2 958)
0
0
0
(3 718)
0
0
0
(12 338)
(5 723)
0
(4 648)
(27 295)
213
419
(656)
(8 058)
0
0
0
(6 885)
0
0
(2 472)
(7 831)
0
0
0
Total Other Income
4
0
5
10
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
11 919
N/A
16 960
+42%
21 198
+25%
22 983
+8%
22 386
-3%
23 768
+6%
25 325
+7%
27 830
+10%
35 487
+28%
35 521
+0%
39 170
+10%
44 109
+13%
44 793
+2%
44 709
0%
44 479
-1%
44 821
+1%
45 762
+2%
50 310
+10%
48 180
-4%
45 766
-5%
34 618
-24%
30 395
-12%
26 971
-11%
30 206
+12%
46 422
+54%
35 581
-23%
48 412
+36%
54 039
+12%
55 920
+3%
75 163
+34%
71 900
-4%
63 969
-11%
53 677
-16%
47 120
-12%
49 662
+5%
56 649
+14%
70 247
+24%
82 685
+18%
90 837
+10%
96 540
+6%
109 974
+14%
Net Income
Tax Provision
(5 612)
(6 991)
(8 310)
(8 440)
(12 991)
(13 237)
(13 260)
(12 913)
(10 557)
(9 544)
(10 501)
(13 179)
(13 447)
(14 203)
(14 212)
(14 304)
(14 077)
(16 093)
(14 957)
(13 546)
(11 311)
(10 498)
(10 161)
(11 721)
(15 831)
(3 307)
(6 674)
(7 994)
(8 269)
(20 351)
(19 314)
(16 869)
(13 677)
(12 225)
(12 824)
(14 767)
(18 428)
(23 513)
(25 880)
(27 801)
(32 187)
Income from Continuing Operations
6 307
9 969
12 888
14 543
9 395
10 531
12 065
14 917
24 930
25 977
28 669
30 930
31 346
30 506
30 267
30 517
31 685
34 217
33 223
32 220
23 307
19 897
16 810
18 485
30 591
32 274
41 738
46 045
47 651
54 812
52 586
47 100
40 000
34 895
36 838
41 882
51 819
59 172
64 957
68 739
77 787
Income to Minority Interest
(69)
(51)
(36)
(12)
(12)
(15)
(17)
(31)
(25)
(26)
(21)
(16)
(12)
1
3
6
3
(21)
(21)
(19)
(17)
(5)
(5)
(3)
(5)
(13)
(11)
(17)
(12)
(6)
(7)
(5)
(4)
0
0
0
0
(1)
(1)
(1)
(1)
Equity Earnings Affiliates
112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6 319
N/A
9 918
+57%
12 839
+29%
14 489
+13%
9 271
-36%
10 516
+13%
12 048
+15%
14 886
+24%
24 905
+67%
25 951
+4%
28 648
+10%
30 914
+8%
31 334
+1%
30 507
-3%
30 270
-1%
30 523
+1%
31 688
+4%
34 196
+8%
33 202
-3%
32 201
-3%
23 290
-28%
19 892
-15%
16 805
-16%
18 482
+10%
30 586
+65%
32 261
+5%
41 727
+29%
46 028
+10%
47 639
+4%
54 806
+15%
52 579
-4%
47 095
-10%
39 996
-15%
34 895
-13%
36 838
+6%
41 882
+14%
51 819
+24%
59 171
+14%
64 956
+10%
68 738
+6%
77 786
+13%
EPS (Diluted)
45.46
N/A
71.55
+57%
92.36
+29%
104.23
+13%
67.18
-36%
76.06
+13%
87.94
+16%
108.65
+24%
181.78
+67%
188.82
+4%
209.1
+11%
225.64
+8%
228.71
+1%
221.94
-3%
220.94
0%
222.79
+1%
230.51
+3%
248.75
+8%
244.99
-2%
234.15
-4%
169.35
-28%
144.81
-14%
124
-14%
136.38
+10%
225.7
+65%
238.06
+5%
307.88
+29%
339.61
+10%
351.5
+4%
404.38
+15%
387.86
-4%
347.41
-10%
295.04
-15%
257.41
-13%
271.74
+6%
308.96
+14%
382.26
+24%
436.5
+14%
479.17
+10%
507.07
+6%
573.82
+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
Follow us
Join more than 254,200+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.