Stock 6249 GAMECARD-JOYCO HOLDINGS,INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gamecard-Joyco Holdings,Inc.

Equities

6249

JP3282270002

Casinos & Gaming

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
2,274 JPY -0.35% Intraday chart for Gamecard-Joyco Holdings,Inc. -1.64% +1.52%
2023 Gamecard-Joyco Holdings,Inc. announced that it has received ¥38.75 million in funding from SMBC Nikko Securities Inc. CI
2023 Gamecard-Joyco Holdings,Inc. announced that it expects to receive ¥38.75 million in funding from SMBC Nikko Securities Inc. CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 22,692 19,540 14,483 16,421 13,962 62,014
Enterprise Value (EV) 1 -1,319 -11,272 -14,270 -8,805 -12,230 35,990
P/E ratio 9.79 x 13.7 x 11.9 x 27.2 x 10.9 x 14.1 x
Yield 2.2% 2.55% 3.36% 2.84% 3.42% 0.8%
Capitalization / Revenue 1.34 x 1.12 x 0.87 x 1.55 x 1.22 x 2.86 x
EV / Revenue -0.08 x -0.65 x -0.86 x -0.83 x -1.07 x 1.66 x
EV / EBITDA -0.28 x -3.46 x -4.97 x -4.61 x -6.14 x 6.75 x
EV / FCF -0.29 x -4.39 x -2.59 x -14 x 15.6 x 81.4 x
FCF Yield -340% -22.8% -38.6% -7.16% 6.43% 1.23%
Price to Book 0.57 x 0.48 x 0.36 x 0.41 x 0.33 x 1.35 x
Nbr of stocks (in thousands) 14,263 14,263 13,913 13,340 13,635 14,240
Reference price 2 1,591 1,370 1,041 1,231 1,024 4,355
Announcement Date 6/21/18 6/20/19 6/18/20 6/17/21 6/27/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 16,928 17,375 16,561 10,562 11,447 21,691
EBITDA 1 4,637 3,260 2,869 1,911 1,991 5,328
EBIT 1 3,609 2,427 2,042 1,162 1,121 4,465
Operating Margin 21.32% 13.97% 12.33% 11% 9.79% 20.58%
Earnings before Tax (EBT) 1 3,588 2,418 2,027 1,207 1,270 4,629
Net income 1 2,318 1,429 1,225 617 1,262 4,299
Net margin 13.69% 8.22% 7.4% 5.84% 11.02% 19.82%
EPS 2 162.5 100.2 87.27 45.31 93.65 309.8
Free Cash Flow 1 4,484 2,566 5,511 630.5 -785.9 442.1
FCF margin 26.49% 14.77% 33.28% 5.97% -6.87% 2.04%
FCF Conversion (EBITDA) 96.69% 78.7% 192.08% 32.99% - 8.3%
FCF Conversion (Net income) 193.42% 179.54% 449.87% 102.19% - 10.28%
Dividend per Share 2 35.00 35.00 35.00 35.00 35.00 35.00
Announcement Date 6/21/18 6/20/19 6/18/20 6/17/21 6/27/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 8,291 4,843 5,156 3,288 2,852 6,053 9,408 9,939 18,934 9,830
EBITDA - - - - - - - - - -
EBIT 1 1,489 395 439 419 189 122 2,908 3,412 6,075 3,074
Operating Margin 17.96% 8.16% 8.51% 12.74% 6.63% 2.02% 30.91% 34.33% 32.09% 31.27%
Earnings before Tax (EBT) 1 1,495 380 534 443 224 189 2,949 3,354 6,072 3,127
Net income 1 896 199 191 179 155 131 2,354 2,148 4,226 2,175
Net margin 10.81% 4.11% 3.7% 5.44% 5.43% 2.16% 25.02% 21.61% 22.32% 22.13%
EPS 2 63.28 14.34 14.37 13.28 11.42 9.620 171.0 150.9 296.8 152.8
Dividend per Share 17.50 17.50 17.50 - - 17.50 - - 22.50 -
Announcement Date 11/14/19 11/12/20 11/11/21 2/10/22 8/10/22 11/10/22 2/9/23 8/9/23 11/10/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 24,011 30,812 28,753 25,226 26,192 26,024
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 4,484 2,566 5,511 631 -786 442
ROE (net income / shareholders' equity) 5.99% 3.57% 3.02% 1.53% 3.07% 9.75%
ROA (Net income/ Total Assets) 4.5% 3.04% 2.59% 1.52% 1.48% 5.43%
Assets 1 51,465 46,966 47,372 40,462 85,490 79,174
Book Value Per Share 2 2,771 2,836 2,919 3,010 3,090 3,233
Cash Flow per Share 2 638.0 713.0 952.0 559.0 347.0 639.0
Capex 1 56 34 132 99 156 139
Capex / Sales 0.33% 0.2% 0.8% 0.94% 1.36% 0.64%
Announcement Date 6/21/18 6/20/19 6/18/20 6/17/21 6/27/22 6/23/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Casinos & Gaming

1st Jan change Capi.
GAMECARD-JOYCO HOLDINGS,INC. Stock Gamecard-Joyco Holdings,Inc.
+1.52% 218M
FLUTTER ENTERTAINMENT PLC Stock Flutter Entertainment plc
+12.66% 35B
EVOLUTION AB Stock Evolution AB
+0.40% 23.58B
SANDS CHINA LTD Stock Sands China Ltd
-11.38% 20.98B
GALAXY ENTERTAINMENT GROUP LIMITED Stock Galaxy Entertainment Group Limited
-14.29% 20.98B
DRAFTKINGS INC. Stock DraftKings Inc.
+18.64% 19.92B
ARISTOCRAT LEISURE LIMITED Stock Aristocrat Leisure Limited
-2.20% 16.73B
CHURCHILL DOWNS INCORPORATED Stock Churchill Downs Incorporated
-0.67% 9.85B
MGM CHINA HOLDINGS LIMITED Stock MGM China Holdings Limited
+50.35% 7.26B
THE LOTTERY CORPORATION LIMITED Stock The Lottery Corporation Limited
+1.24% 7.21B
Other Casinos & Gaming
  1. Stock Market
  2. Equities
  3. 6249 Stock
  4. Financials Gamecard-Joyco Holdings,Inc.