Konami Group Corporation

TSE:9766 Stock Report

Market Cap: JP¥2.0t

Konami Group Valuation

Is 9766 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 9766 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9766 (¥15100) is trading above our estimate of fair value (¥10384.68)

Significantly Below Fair Value: 9766 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9766?

Key metric: As 9766 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 9766. This is calculated by dividing 9766's market cap by their current earnings.
What is 9766's PE Ratio?
PE Ratio29.8x
EarningsJP¥68.74b
Market CapJP¥2.04t

Price to Earnings Ratio vs Peers

How does 9766's PE Ratio compare to its peers?

The above table shows the PE ratio for 9766 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average41.1x
3659 NEXON
30.4x12.9%JP¥1.8t
9697 Capcom
43.1x15.2%JP¥1.4t
9684 Square Enix Holdings
73.6x20.0%JP¥736.2b
3635 Koei Tecmo Holdings
17.4x-1.1%JP¥573.6b
9766 Konami Group
29.8x7.3%JP¥2.0t

Price-To-Earnings vs Peers: 9766 is good value based on its Price-To-Earnings Ratio (29.8x) compared to the peer average (41.1x).

Price to Earnings Ratio vs Industry

How does 9766's PE Ratio compare vs other companies in the JP Entertainment Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
3760 CAVE InteractiveLTD
3.5xn/aUS$38.95m
No more companies available in this PE range
9766 29.8xIndustry Avg. 28.6xNo. of Companies7PE01632486480+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 9766 is expensive based on its Price-To-Earnings Ratio (29.8x) compared to the JP Entertainment industry average (28.6x).

Price to Earnings Ratio vs Fair Ratio

What is 9766's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9766 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio29.8x
Fair PE Ratio25.8x

Price-To-Earnings vs Fair Ratio: 9766 is expensive based on its Price-To-Earnings Ratio (29.8x) compared to the estimated Fair Price-To-Earnings Ratio (25.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 9766 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥15,100.00
JP¥15,635.00
+3.5%
11.0%JP¥17,700.00JP¥11,600.00n/a14
Dec ’25JP¥14,775.00
JP¥15,306.43
+3.6%
9.8%JP¥17,180.00JP¥11,600.00n/a14
Nov ’25JP¥13,775.00
JP¥14,930.00
+8.4%
9.1%JP¥17,000.00JP¥11,600.00n/a14
Oct ’25JP¥14,545.00
JP¥13,885.00
-4.5%
12.5%JP¥16,500.00JP¥11,200.00n/a14
Sep ’25JP¥13,145.00
JP¥13,092.67
-0.4%
10.2%JP¥15,470.00JP¥11,200.00n/a15
Aug ’25JP¥11,105.00
JP¥12,735.33
+14.7%
9.4%JP¥15,470.00JP¥11,000.00n/a15
Jul ’25JP¥11,475.00
JP¥12,206.00
+6.4%
14.5%JP¥15,470.00JP¥8,960.00n/a15
Jun ’25JP¥10,965.00
JP¥11,547.50
+5.3%
12.4%JP¥13,900.00JP¥8,960.00n/a16
May ’25JP¥9,446.00
JP¥10,702.67
+13.3%
12.3%JP¥12,000.00JP¥7,640.00n/a15
Apr ’25JP¥10,115.00
JP¥10,498.00
+3.8%
13.3%JP¥12,000.00JP¥7,640.00n/a15
Mar ’25JP¥10,255.00
JP¥9,905.00
-3.4%
12.8%JP¥12,000.00JP¥7,640.00n/a14
Feb ’25JP¥8,846.00
JP¥9,548.57
+7.9%
10.2%JP¥11,300.00JP¥7,640.00n/a14
Jan ’25JP¥7,383.00
JP¥8,862.67
+20.0%
13.9%JP¥10,500.00JP¥5,800.00n/a15
Dec ’24JP¥7,297.00
JP¥8,890.63
+21.8%
13.7%JP¥10,500.00JP¥5,800.00JP¥14,775.0016
Nov ’24JP¥7,715.00
JP¥8,918.13
+15.6%
13.2%JP¥10,500.00JP¥5,800.00JP¥13,775.0016
Oct ’24JP¥7,887.00
JP¥8,861.88
+12.4%
13.3%JP¥10,500.00JP¥5,800.00JP¥14,545.0016
Sep ’24JP¥8,473.00
JP¥8,818.13
+4.1%
12.8%JP¥10,000.00JP¥5,800.00JP¥13,145.0016
Aug ’24JP¥8,000.00
JP¥8,263.75
+3.3%
14.5%JP¥9,800.00JP¥5,500.00JP¥11,105.0016
Jul ’24JP¥7,521.00
JP¥8,122.00
+8.0%
15.7%JP¥9,800.00JP¥5,500.00JP¥11,475.0015
Jun ’24JP¥7,510.00
JP¥7,585.33
+1.0%
16.4%JP¥9,300.00JP¥5,500.00JP¥10,965.0015
May ’24JP¥6,650.00
JP¥7,058.67
+6.1%
11.1%JP¥8,700.00JP¥5,500.00JP¥9,446.0015
Apr ’24JP¥6,070.00
JP¥7,038.67
+16.0%
11.0%JP¥8,700.00JP¥5,500.00JP¥10,115.0015
Mar ’24JP¥6,040.00
JP¥7,512.00
+24.4%
14.1%JP¥9,400.00JP¥5,500.00JP¥10,255.0015
Feb ’24JP¥6,310.00
JP¥7,909.38
+25.3%
11.1%JP¥9,400.00JP¥5,800.00JP¥8,846.0016
Jan ’24JP¥5,970.00
JP¥8,028.13
+34.5%
10.8%JP¥9,400.00JP¥5,800.00JP¥7,383.0016
Dec ’23JP¥6,420.00
JP¥8,170.00
+27.3%
11.7%JP¥10,000.00JP¥5,800.00JP¥7,297.0015

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/19 09:17
End of Day Share Price 2024/12/19 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Konami Group Corporation is covered by 31 analysts. 14 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Haruka MoriBarclays
Hiroshi YamashinaBNP Paribas Securities (Asia)
Yoshitaka NagaoBofA Global Research