Rankings Pricing

KOEI TECMO HOLDINGS CO., LTD.JP:3635

Market cap

¥640.4B

P/E ratio

22.9x

Summary Financials History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2019/03	2020/03	2021/03	2022/03	2023/03	2024/03	2025/03
Revenue	35,525	34,639	37,576	37,799	38,332	37,034	38,926	38,968	42,645	60,370	72,759	78,417	84,584	83,150
Cost of revenue	-	-	-	20,697	19,407	19,823	19,566	19,052	20,088	21,298	22,156	21,317	29,289	30,760
Gross profit	-	-	-	17,102	18,924	17,211	19,360	19,915	22,556	39,071	50,602	57,099	55,294	52,390
Gross margin (%)	-	-	-
Operating income	-	-	-	9,652	11,069	8,781	11,711	12,092	14,102	24,397	34,527	39,133	28,494	32,119
Operating expenses	-	-	-	7,450	7,855	8,429	7,649	7,823	8,454	14,673	16,075	17,966	26,799	20,270
Income before tax	7,472	8,835	10,728	13,568	15,755	15,211	18,293	18,307	18,869	39,299	48,696	39,899	45,741	49,988
Provision for income taxes	-	-	-	4,281	4,718	3,587	5,275	4,613	4,941	9,624	13,279	9,028	11,537	12,360
Net income	6,398	3,018	3,526	9,434	10,855	11,624	13,017	13,694	15,306	29,550	35,359	30,935	33,792	37,628
Earnings per share	44.6	54.36	66.55	90.29	103.27	110.46	123.24	108	120.85	178.68	214.56	98.2	107.06	119.14
Diluted EPS	44.54	54.22	66.19	89.83	102.94	110.14	122.91	107.77	120.48	177.72	209.71	91.22	99.73	113.65
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	27	33	40	55	52	56	62	55	61	117	108	50	54	60

Raw aggregated data