Bandai Namco Holdings Inc.
7832・Prime Market・Other Products
Bandai Namco Holdings Inc.7832
Bandai Namco Holdings Inc.7832
Reference Indicators
Market Cap
27,216¥100M
P/E (Forecast)
20.8x
P/B
3.1x
Dividend Yield (Forecast)
1.74%
ROE
17.0%
EV/EBITDA
9.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 889,270 | 990,089 | 1,050,210 | 1,241,513 | 1,348,246 |
Cost of Sales | 533,004 | 621,433 | 679,251 | 746,327 | 817,074 |
Gross Profit | 356,265 | 368,656 | 370,959 | 495,185 | 531,172 |
SG&A Expenses | 230,769 | 252,183 | 280,277 | 314,956 | 341,654 |
Operating Income | 125,496 | 116,472 | 90,682 | 180,229 | 189,517 |
Non-operating Income | 9,337 | 12,095 | 14,501 | 8,564 | 13,711 |
Non-operating Expenses | 1,225 | 561 | 1,018 | 2,323 | 1,305 |
Ordinary Income | 133,608 | 128,006 | 104,164 | 186,470 | 201,923 |
Extraordinary Income | 4,697 | 796 | 46,365 | 1,257 | 1,493 |
Extraordinary Losses | 7,423 | 2,587 | 3,889 | 3,606 | 5,718 |
Pre-tax Income | 130,882 | 126,215 | 146,640 | 184,122 | 197,699 |
Income Taxes | 38,295 | 35,870 | 45,125 | 54,764 | 56,773 |
Net Income | 92,752 | 90,345 | 101,493 | 129,301 | 140,651 |
EBITDA | 153,440 | 147,574 | 131,722 | 223,063 | 239,076 |
Gross Margin | 40.1% | 37.2% | 35.3% | 39.9% | 39.4% |
Operating Margin | 14.1% | 11.8% | 8.6% | 14.5% | 14.1% |
ROA | 10.8% | 9.8% | 10.4% | 11.7% | 11.8% |
ROE | 16.9% | 14.6% | 15.0% | 17.3% | 17.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| トイホビー事業 | 646,180 | 126,938 | 19.6% |
| デジタル事業 | 470,714 | 56,682 | 12.0% |
| 映像音楽事業 | 73,251 | 12,181 | 16.6% |
| アミューズメント事業 | 151,759 | 10,106 | 6.7% |
| その他 | 6,340 | 2,819 | 44.5% |