investorscraft@gmail.com

Intrinsic ValueKonami Group Corporation (KNM.L)

Previous Close£22,470.00
Intrinsic Value
Upside potential
Previous Close
£22,470.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Konami Group Corporation operates as a diversified entertainment conglomerate, specializing in digital entertainment, amusement, gaming systems, and sports. The company generates revenue through a mix of digital content sales, including mobile and console games, as well as physical products like arcade machines and casino gaming systems. Its sports segment further diversifies income streams through fitness clubs and sports-related merchandise. Konami holds a strong position in Japan and has expanded its footprint across Asia/Oceania, the U.S., and Europe. Known for iconic franchises such as Metal Gear Solid and Pro Evolution Soccer, the company leverages its intellectual property to maintain a competitive edge. Konami’s hybrid model—combining digital innovation with physical amusement and gaming—positions it uniquely in the electronic gaming and multimedia sector. Its ability to monetize both B2C and B2B segments provides resilience against market volatility.

Revenue Profitability And Efficiency

Konami reported revenue of JPY 360.3 billion for FY 2024, with net income of JPY 59.2 billion, reflecting a net margin of approximately 16.4%. The company demonstrated strong cash flow generation, with operating cash flow at JPY 103.1 billion, offset by capital expenditures of JPY 29.3 billion. This indicates efficient capital deployment and healthy profitability in its core segments.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 436.5, underscoring Konami’s earnings strength. The company’s ability to convert revenue into net income efficiently is supported by its diversified business model. Operating cash flow significantly exceeds net income, highlighting robust cash conversion and effective working capital management.

Balance Sheet And Financial Health

Konami maintains a solid balance sheet, with JPY 273.7 billion in cash and equivalents against total debt of JPY 59.9 billion, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments or shareholder returns. The low debt-to-equity ratio further reinforces financial stability.

Growth Trends And Dividend Policy

Konami has demonstrated consistent growth in its digital entertainment segment, driven by mobile and console gaming. The company paid a dividend of JPY 165.5 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on expanding its IP portfolio and leveraging emerging technologies in gaming and fitness.

Valuation And Market Expectations

With a market capitalization of JPY 2.55 trillion and a beta of 0.78, Konami is viewed as a relatively stable investment within the technology sector. The valuation reflects investor confidence in its diversified revenue streams and strong IP portfolio, though competition in digital entertainment remains a key risk.

Strategic Advantages And Outlook

Konami’s strategic advantages lie in its iconic franchises, diversified business model, and strong balance sheet. The company is well-positioned to capitalize on trends in mobile gaming, esports, and fitness. However, maintaining innovation and adapting to shifting consumer preferences will be critical for sustained growth. The outlook remains positive, supported by its global footprint and financial resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount