Subscribe

DeNA Co., Ltd. (2432.T)

JPY2,452.00 -34.00 (-1.37%)
JP JPX Technology Electronic Gaming & Multimedia
Address Shibuya Scramble Square 150-8510
Tokyo, JP
CEO Shingo Okamura
IPO 2005-02-16
ISIN JP3548610009

Explore sections of this company profile

Also trades on Other OTC · DNACF (USD) Tokyo Stock Exchange · 2432.T (JPY)
Description

DeNA Co., Ltd., established in Tokyo, Japan, in 1999, is a global developer and operator of a wide array of mobile and online services. The company's operations are structured across several key business areas: Gaming, Sports, Live Streaming, Healthcare, and a segment dedicated to New Businesses and other ventures. In its Gaming division, DeNA provides platforms such as Mobage, the PC browser-based Yahoo! Mobage, and AndApp, which enables users to play mobile games on desktop browsers with unified accounts. The Live Streaming portfolio includes Pococha, a social live community; IRIAM, an application allowing users to livestream as anime characters; and SHOWROOM, a virtual stage designed for real-time fan interaction with performing artists. DeNA's Healthcare initiatives offer a range of services: MYCODE for direct-to-consumer genetic testing; kencom, supporting health insurance societies in managing member health data; Haretoke, a web service for millennial women; Caradamo for diet support; and ONSEI, an AI-driven app to monitor cognitive function changes. The company also develops specialized cognitive assessment tools like MENKYO for elderly drivers' license renewals, SHINRI-ADAS, MRI-TAISEKI for brain DICOM image analysis, and the Easiit brain performance app. The Sports Business division encompasses the DENA SPORTS GROUP, including professional teams such as the Yokohama DeNA Baystars, Kawasaki Brave Thunders, S.C.SAGAMIHARA, and DeNA Athletics Elite. Beyond these core areas, DeNA's extensive and evolving portfolio also features Mobaoku for mobile auction management; Anyca, a peer-to-peer car-sharing application; SOMPO DE NORU, a car leasing service; GO, a taxi dispatch app; and DRIVE CHART, which aids in accident reduction. Additionally, the company is involved in cloud robotic process automation with Coopel, NFT services like PLAYBACK 9 and the PICKFIVE card game, Easy Ride for robo-vehicle mobility, and the Manga Box weekly manga magazine app.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,452.00 -34.00 (-1.37%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.14
Float Shares
56.04M
Free Float %
50.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.83% -0.64% -1.78% -4.48% -3.52% +0.67% -13.12% +26.31% +28.40% +25.75% +423.43%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,452.00
DCF (Unlevered) 9,006.64 +267.3%
DCF (Levered) 9,885.74 +303.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.20
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -9.9% Q1'26: -29.7% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -21.2% Q1'26: -73.0% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +14.6% Q1'26: +12.7% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +18.7% Q1'26: +5.5% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +12.9% Q1'26: +4.7% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -0.1% Q1'26: -2.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.44× Q1'26: 1.05× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.13) × ERP
WACC = 86% × Ke + 14% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9,006.64 Current price: 2,452.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
5 Rev. Ana.
5 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
142.42B
est: 141.87B (+0.4%)
143.71B
est: 143.90B (-0.1%)
143.81B
est: 143.20B (+0.4%)
139.39B
est: 139.00B (+0.3%)
124.12B
est: 124.38B (-0.2%)
121.39B
est: 120.20B (+1.0%)
136.97B
est: 137.81B (-0.6%)
130.87B
est: 132.36B (-1.1%)
134.91B
est: 133.71B (+0.9%)
136.73B
est: 134.57B (+1.6%)
164.00B
est: 162.51B (+0.9%)
158.70B
147.71B – 183.12B
-2.3% YoY
150.18B
136.00B – 176.46B
-5.4% YoY
142.65B
136.96B – 149.75B
-5.0% YoY
148.49B
148.49B – 148.49B
+4.1% YoY
148.00B
137.96B – 164.86B
-0.3% YoY
EBITDA
37.18B
est: 17.79B (+109.0%)
33.30B
est: 18.04B (+84.5%)
36.82B
est: 17.96B (+105.0%)
29.49B
est: 17.43B (+69.2%)
21.87B
est: 15.60B (+40.2%)
13.56B
est: 15.07B (-10.0%)
23.57B
est: 17.28B (+36.4%)
14.32B
est: 16.60B (-13.7%)
9.89B
est: 16.77B (-41.0%)
7.20B
est: 17.13B (-58.0%)
37.59B
est: 20.69B (+81.6%)
20.21B
18.81B – 23.32B
-2.3% YoY
19.12B
17.32B – 22.47B
-5.4% YoY
18.16B
17.44B – 19.07B
-5.0% YoY
18.91B
18.91B – 18.91B
+4.1% YoY
18.84B
17.57B – 20.99B
-0.3% YoY
EBIT
26.37B
est: 11.79B (+123.5%)
22.01B
est: 11.96B (+84.0%)
25.75B
est: 11.91B (+116.3%)
18.09B
est: 11.56B (+56.5%)
10.98B
est: 10.34B (+6.2%)
2.02B
est: 9.99B (-79.8%)
16.86B
est: 11.46B (+47.2%)
8.73B
est: 11.00B (-20.7%)
4.45B
est: 11.12B (-60.0%)
656.00M
est: 11.45B (-94.3%)
32.43B
est: 13.83B (+134.6%)
13.50B
12.57B – 15.58B
-2.3% YoY
12.78B
11.57B – 15.01B
-5.4% YoY
12.14B
11.65B – 12.74B
-5.0% YoY
12.63B
12.63B – 12.63B
+4.1% YoY
12.59B
11.74B – 14.03B
-0.3% YoY
Net Income
14.95B
est: 12.75B (+17.3%)
11.33B
est: 9.97B (+13.6%)
30.83B
est: 20.95B (+47.1%)
22.98B
est: 17.77B (+29.3%)
12.71B
est: 8.57B (+48.4%)
-49.17B
est: -36.72B (-33.9%)
25.63B
est: 20.13B (+27.3%)
30.53B
est: 25.86B (+18.0%)
8.86B
est: 8.39B (+5.6%)
-28.68B
est: -30.27B (+5.2%)
24.19B
est: 24.42B (-0.9%)
19.05B
16.99B – 31.32B
-22.0% YoY
21.79B
16.17B – 27.41B
+14.4% YoY
19.82B
16.71B – 21.65B
-9.0% YoY
20.25B
19.91B – 20.60B
+2.2% YoY
19.71B
17.97B – 22.63B
-2.7% YoY
SGA
57.64B
est: 57.49B (+0.3%)
60.14B
est: 58.31B (+3.1%)
59.56B
est: 58.03B (+2.6%)
61.76B
est: 56.32B (+9.7%)
54.72B
est: 50.40B (+8.6%)
57.12B
est: 48.70B (+17.3%)
53.84B
est: 55.84B (-3.6%)
54.85B
est: 53.63B (+2.3%)
56.87B
est: 54.18B (+5.0%)
57.80B
est: 53.97B (+7.1%)
57.21B
est: 65.18B (-12.2%)
63.65B
59.24B – 73.44B
-2.3% YoY
60.23B
54.54B – 70.77B
-5.4% YoY
57.21B
54.93B – 60.06B
-5.0% YoY
59.55B
59.55B – 59.55B
+4.1% YoY
59.36B
55.33B – 66.12B
-0.3% YoY
EPS
115.35
est: 114.28 (+0.9%)
78.76
est: 89.42 (-11.9%)
212.49
est: 187.85 (+13.1%)
158.34
est: 159.37 (-0.6%)
87.47
est: 76.80 (+13.9%)
-352.49
est: -329.24 (-7.1%)
207.54
est: 180.48 (+15.0%)
256.45
est: 231.91 (+10.6%)
76.77
est: 72.03 (+6.6%)
-257.59
est: -271.84 (+5.2%)
217.24
est: 212.55 (+2.2%)
219.23
152.31 – 280.85
+3.1% YoY
196.02
144.94 – 245.79
-10.6% YoY
177.45
149.80 – 194.12
-9.5% YoY
181.61
178.50 – 184.72
+2.3% YoY
176.70
161.12 – 202.87
-2.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 4/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 4/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 4/5 4/5 2/5 4/5 4/5
2026-05-07 A 4/5 5/5 4/5 4/5 2/5 4/5 4/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
45.38B
OE per share TTM
406.41
Owner's Yield
15.33%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
15.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 84 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X Video Games & Esports ETF HERO 1.36% 856.3K 0.50%
2 Roundhill Video Games ETF NERD 1.18% 171.1K 0.50%
3 Global X - Social Media ETF SOCL 0.40% 369.7K 0.65%
4 iShares International Developed Small Cap Value Factor ETF ISVL 0.12% 386.4K 0.31%
5 State Street SPDR S&P International Small Cap ETF GWX 0.12% 1,000.0K 0.40%
6 iShares Digital Entertainment and Education UCITS ETF USD PLAY.AS 0.11% 77.7K 0.40%
7 iShares MSCI Japan Small-Cap ETF SCJ 0.07% 187.5K 0.50%
8 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.07% 377.9K 0.58%
9 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.05% 351.2K 0.41%
10 iShares International Small-Cap Equity Factor ETF ISCF 0.05% 293.0K 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
9.55M
Shares Outstanding
111.50M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Shingo Okamura President, Chief Executive Officer & Representative Director 76M male
Keigo Watanabe Executive Officer, Head of the Corporate Unit & Director
Keita Sugawara Head of the Human Resources Unit male
Masahide Tsushima Head of the Sports & Smart City Business Unit
Megumi Uchino Head of the Corporate Communication Management Division - Corporate Unit
Ryu Orikasa Head of the Legal Affairs Division, Corporate Unit
Sho Segawa Head of the Healthcare Business Unit
Takeshi Matsui Head of the Business Development Office male
Inamura Nahoko Head of the Enterprise Compliance & Risk Management Office
Tomoko Namba Founder & Executive Chairman female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits