Stock 6552 GAMEWITH INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials GameWith Inc.

Equities

6552

JP3282230006

Internet Services

Market Closed - Japan Exchange
Other stock markets
 11:30:00 21/06/2024 am IST 		5-day change 1st Jan Change
257 JPY -0.39% Intraday chart for GameWith Inc. -3.38% -15.18%
23/05 Tranche Update on GameWith Inc.'s Equity Buyback Plan announced on January 10, 2024. CI
22/05 GameWith Inc.'s Equity Buyback announced on January 10, 2024 has closed with 359,300 shares, representing 2.02% for ¥99.98 million. CI

Valuation

Fiscal Period: May 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,966 11,007 8,545 6,931 4,488 - -
Enterprise Value (EV) 1 9,282 8,731 5,913 4,337 4,488 4,488 4,488
P/E ratio 54.5 x -50.5 x 72 x 38.9 x -13.1 x 65.9 x 45.9 x
Yield - - - - - - -
Capitalization / Revenue 4.14 x 3.82 x 2.74 x 1.97 x 1.28 x 1.18 x 1.09 x
EV / Revenue 4.14 x 3.82 x 2.74 x 1.97 x 1.28 x 1.18 x 1.09 x
EV / EBITDA - - - - - - -
EV / FCF 2,76,98,706 x - - - - - -
FCF Yield 0% - - - - - -
Price to Book 3.57 x 3.5 x 2.61 x 2.06 x - - -
Nbr of stocks (in thousands) 17,967 18,045 18,065 17,818 17,463 - -
Reference price 2 666.0 610.0 473.0 389.0 257.0 257.0 257.0
Announcement Date 15/07/20 14/07/21 13/07/22 12/07/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,890 2,880 3,120 3,512 3,500 3,800 4,100
EBITDA - - - - - - -
EBIT 1 408 -209 200 337.4 50 100 150
Operating Margin 14.12% -7.26% 6.41% 9.61% 1.43% 2.63% 3.66%
Earnings before Tax (EBT) 338 -306 221 321 - - -
Net income 1 219 -217 118 179 -350 70 100
Net margin 7.58% -7.53% 3.78% 5.1% -10% 1.84% 2.44%
EPS 2 12.23 -12.07 6.570 9.990 -19.60 3.900 5.600
Free Cash Flow 432 - - - - - -
FCF margin 14.95% - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) 197.26% - - - - - -
Dividend per Share - - - - - - -
Announcement Date 15/07/20 14/07/21 13/07/22 12/07/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: May 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 - 1,402 747 1,459 823 838 798 914 1,712 907.1 893 914 940 1,854 847 799
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 - -90 63 97 78 25 7 95 102 143.8 90.63 44 76 120 -6 -65
Operating Margin - -6.42% 8.43% 6.65% 9.48% 2.98% 0.88% 10.39% 5.96% 15.85% 10.15% 4.81% 8.09% 6.47% -0.71% -8.14%
Earnings before Tax (EBT) - -211 - 92 117 - 5 - 100 138 - 26 - 101 -277 -
Net income 1 - -142 36 54 65 -1 -9 55 46 84.15 48.67 -15 38 23 -295 -79
Net margin - -10.13% 4.82% 3.7% 7.9% -0.12% -1.13% 6.02% 2.69% 9.28% 5.45% -1.64% 4.04% 1.24% -34.83% -9.89%
EPS - -7.900 - 3.020 3.580 - -0.5400 - 2.560 4.700 - -0.8800 - 1.340 -16.60 -
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 08/01/20 06/01/21 05/01/22 05/01/22 06/04/22 13/07/22 05/10/22 11/01/23 11/01/23 05/04/23 12/07/23 11/10/23 10/01/24 10/01/24 10/04/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: May 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position 2,684 2,276 2,632 2,594 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 432 - - - - - -
ROE (net income / shareholders' equity) 6.5% -6.7% 3.7% 5.4% -11.7% 2.3% 3.1%
ROA (Net income/ Total Assets) - -5.18% 4.6% 6.62% - - -
Assets 1 - 4,188 2,566 2,707 - - -
Book Value Per Share 187.0 174.0 181.0 188.0 - - -
Cash Flow per Share 13.90 -10.70 8.920 11.30 - - -
Capex 1 5 73 12 62 19 24 24
Capex / Sales 0.17% 2.53% 0.38% 1.77% 0.54% 0.63% 0.59%
Announcement Date 15/07/20 14/07/21 13/07/22 12/07/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for GameWith Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
GAMEWITH INC. Stock GameWith Inc.
-15.18% 28.13M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+29.90% 451B
NETFLIX, INC. Stock Netflix, Inc.
+40.92% 296B
AIRBNB, INC. Stock Airbnb, Inc.
+9.86% 94.95B
PROSUS N.V. Stock Prosus N.V.
+28.05% 90.69B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+69.09% 63.02B
DOORDASH, INC. Stock DoorDash, Inc.
+15.16% 46.57B
NASPERS LIMITED Stock Naspers Limited
+14.74% 34.97B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-15.39% 30.2B
PINTEREST, INC. Stock Pinterest, Inc.
+17.76% 29.8B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 6552 Stock
  4. Financials GameWith Inc.