BANDAI NAMCO Holdings Inc.

BANDAI NAMCO Holdings Inc.

7832.T
BANDAI NAMCO Holdings Inc.JP flagTokyo Stock Exchange
4,044.00
JPY
-9.00
- -
2.59TMarket Cap
BANDAI NAMCO Holdings Inc.
7832.T
(Tokyo Stock Exchange)

Recent

price

4,044.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
547.9
671.52
739.28
770.3
858.02
873.25
940.89
1,029.15
1,110.72
1,098.1
1,124.27
1,348.95
1,500.1
1,591.98
1,899.94
2,084.81
838.01
Revenue per Share
2.57
28.54
49.13
38.01
57.03
52.47
67.01
82.1
96.13
87.46
74.19
140.7
136.88
153.85
197.87
217.49
75.4
Basic EPS, GAAP
18.42
36.34
34.72
38.98
50.58
58.94
74.83
10.46
97.78
31.1
55.59
143.22
93.66
81.85
221.75
183.85
- -
Free Cash Flow per Basic Share
8.06
8.2
8.67
15.01
11.67
20.68
17.34
27.34
43.02
49.03
44.34
38.33
71.68
69.73
61.09
83.1
- -
Dividend per Share
235.59
270.92
317.29
340.51
385.81
417.63
467.34
522.33
575.29
613.82
644.13
746.55
808.96
893.48
1,038.8
1,184.03
974.39
Book Value per Share
285.17
302.98
364.56
391.17
444.93
467.13
514.55
573.33
633.66
648.04
725.97
834.01
933.24
1,012.06
1,166.1
1,289.61
1,103.27
Tangible Book Value per Share
719
676
659
659
659
659
659
659
659
659
659
659
660
660
653
647
654
Basic Weighted Avg Shares
394,178
454,210
487,241
507,679
565,486
575,504
620,061
678,312
732,347
723,989
740,903
889,270
990,089
1,050,210
1,241,513
1,348,246
548,208
Sales/Revenue/Turnover
4.15
7.62
9.98
8.8
9.96
8.63
10.2
11.06
11.48
10.88
11.43
14.11
11.76
8.63
14.52
14.06
4.6
Operating Margin (%)
20,106
18,511
20,704
21,845
23,870
21,793
22,595
23,735
21,547
23,906
26,993
27,944
31,102
41,040
42,834
49,559
- -
Depreciation Expense
1,848
19,303
32,383
25,054
37,588
34,583
44,159
54,109
63,383
57,665
48,894
92,752
90,345
101,493
129,301
140,651
49,326
Net Income, GAAP
82.64
36.01
33.08
41.8
33.03
28.73
27.38
25.67
27.87
26.47
32.07
29.26
28.42
30.77
29.74
28.72
32.08
Effective Tax Rate (%)
0.47
4.25
6.65
4.94
6.65
6.01
7.12
7.98
8.65
7.96
6.6
10.43
9.12
9.66
10.41
10.43
9
Profit Margin (%)
124,829
132,977
156,416
164,267
194,382
207,846
231,676
214,417
234,060
241,157
279,293
333,847
345,318
398,506
426,334
487,602
427,583
Working Capital
- -
12,883
7,500
- -
- -
- -
- -
- -
- -
171
20,234
10,236
- -
- -
7,392
12,125
- -
LT Debt
213,693
213,125
248,768
267,950
303,511
317,305
348,782
387,354
429,643
454,686
511,433
584,232
652,133
699,822
793,215
861,421
753,967
Total Equity
1.2
9.48
12.72
9.42
12.72
11.22
13.56
14.8
14.38
12.84
11.57
15.21
12.66
8.89
16.19
15.44
2.26
Return on Invested Capital (%)
0.96
10.15
15.13
11.14
15.42
13.06
15.11
16.63
17.7
14.56
11.46
19.42
17.12
17.92
20.3
19.21
8.27
Return on Capital (%)
1.08
10.94
16.51
11.56
15.7
13.06
15.14
16.59
17.52
14.71
11.79
20.24
17.61
18.07
20.39
19.47
8.33
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
654
- -
654
Market Capitalization
1,866,621
2,054,121
2,143,089

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
642,622
- -
704,476
Cash, Cash Equivalents & STI
321,868
- -
351,716
Accounts Receivable, Net
118,190
- -
149,897
Inventories
140,596
- -
148,183
Total Current Liabilities
244,116
- -
276,893
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.53%
11.02%
8.6%
Free Cash Flow
104.73%
52.19%
-17.95%
Net Income, GAAP
17.88%
27.12%
8.78%
Sales/Revenue/Turnover
9.06%
12.85%
8.6%
Total Cash Common Dividend
19.56%
18.47%
34.62%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
224,812
277,190
270,033
278,175
1,050,210
2025
- -
- -
- -
- -
1,241,513
2026
- -
- -
- -
- -
1,348,246

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
33.01
- -
- -
- -
153.85
2025
- -
- -
- -
- -
197.87
2026
- -
- -
- -
- -
217.49

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
69.73
2025
- -
- -
- -
- -
61.09
2026
- -
- -
- -
- -
83.1
Business
BANDAI NAMCO Holdings Inc. is a Japan-based entertainment conglomerate specializing in the development, manufacture, and sale of entertainment-related products and services worldwide. The company operates through five primary segments: Digital Business, Toys and Hobby Business, Intellectual Property (IP) Production Business, Amusement Business, and Creation Business. Its core products and services include home video games and network content; toys, capsule toys, figures, electronic devices under renowned brands such as Dragon Ball, Gundam, and Sailor Moon; amusement machines; animation, music content production, and live event management; as well as distribution, logistics, and copyright administration. The company also engages in services such as quality control inspections and e-commerce platform optimization. Bandai Namco serves global markets with significant operations in Japan, North America, Europe, and Asia. Founded in 2005 through the merger of Namco and Bandai, Bandai Namco Holdings is headquartered in Minato-ku, Tokyo, Japan. Recent strategic initiatives focus on expanding its digital entertainment division with enhanced development capabilities for online games and esports, aiming to capture the growing global demand for digital content. The company prioritizes the expansion and creation of intellectual properties across multiple entertainment sectors, including digital platforms, toys and hobby products, and amusement facilities. In 2025, Bandai Namco established a strategic partnership with Sony to leverage IP value through combined appeal and world-building efforts in their respective entertainment offerings. The company is actively investing in emerging technologies such as AI integration in games, virtual reality environments, Web3 technologies including NFTs and blockchain, smart toys, and advanced manufacturing techniques to bolster product innovation and operational efficiency. These initiatives are aligned with its mid-term vision to connect with global fans and sustain growth through diverse entertainment offerings. Bandai Namco’s subsidiary network includes entities engaged in toy production, amusement machine development, network content operation, and regional sales such as Bandai Namco Amusement America Inc., Bandai Namco Korea Co., Ltd., and Bandai Namco Europe. This widespread presence supports its multifaceted entertainment portfolio encompassing toys, video games, arcades, anime, restaurants, and amusement parks, positioning the company as a leading name in the global consumer entertainment industry. The company reported revenues of approximately 1.26 trillion JPY and employs around 11,300 personnel, reflecting its scale and market impact. This comprehensive product and service range, combined with recent strategic expansions and technology investments, underscores Bandai Namco Holdings Inc.'s commitment to leveraging its intellectual property and diversifying its entertainment offerings to maintain competitiveness and growth in the evolving global market landscape.