Subscribe

KLab Inc. (3656.T)

JPY212.00 +4.00 (+1.92%)
JP JPX Technology Electronic Gaming & Multimedia
Address Roppongi Hills Mori Tower 106-6122
Tokyo, JP
CEO Tetsuya Sanada
Website klab.com
IPO 2011-09-27
ISIN JP3268870007

Explore sections of this company profile

Description

KLab Inc., an international mobile game company, operates with its subsidiaries to plan, create, manage, and release digital games for mobile devices across the globe. Its extensive portfolio features popular titles such as BLEACH Brave Souls, BLEACH Soul Rising, Tales of Crestria, Captain Tsubasa: Dream Team, and Love Live! School Idol Festival ALL STARS. Established in 2000, KLab Inc. maintains its headquarters in Tokyo, Japan.

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
JPY212.00 +4.00 (+1.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
12M
Beta
-0.14
Float Shares
61.74M
Free Float %
108.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.36% +17.41% -22.87% -19.57% +12.88% -25.28% +130.70% -28.73% -60.57% -56.67% -66.37%
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
212.00
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.77
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -17.5% Q1'26: +4.3% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -16.9% Q1'26: +33.0% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -30.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    -19.0% Q1'26: -26.6% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    -24.1% Q1'26: -26.9% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +28.4% Q1'26: +58.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    -0.27× Q1'26: -0.05× (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 (-0.19) × ERP
WACC = 98% × Ke + 2% × Kd (9.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 212.00
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 Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
20.91B
est: 21.75B (-3.8%)
19.60B
est: 18.60B (+5.4%)
26.78B
est: 27.71B (-3.4%)
32.67B
est: 32.85B (-0.5%)
31.11B
est: 31.50B (-1.2%)
33.95B
est: 35.53B (-4.4%)
23.90B
est: 23.77B (+0.5%)
16.88B
est: 22.02B (-23.3%)
10.72B
est: 34.39B (-68.8%)
8.31B
est: 16.87B (-50.8%)
6.86B
est: 24.69B (-72.2%)
31.27B
31.27B – 31.27B
+26.6% YoY
36.84B
36.84B – 36.84B
+17.8% YoY
48.78B
48.78B – 48.78B
+32.4% YoY
EBITDA
2.63B
est: -1.49B (+275.9%)
1.90B
est: -1.28B (+248.7%)
5.30B
est: -1.90B (+378.5%)
6.08B
est: -2.26B (+369.7%)
3.58B
est: -2.16B (+265.5%)
4.07B
est: -2.44B (+266.9%)
-357.18M
est: -1.63B (+78.1%)
-223.09M
est: -1.51B (+85.2%)
-801.92M
est: -2.36B (+66.0%)
-1.15B
est: -1.43B (+19.2%)
-1.24B
est: -2.09B (+40.5%)
-2.64B
-2.64B – -2.64B
-26.6% YoY
-3.12B
-3.12B – -3.12B
-17.8% YoY
-4.12B
-4.12B – -4.12B
-32.4% YoY
EBIT
2.20B
est: -2.24B (+198.1%)
1.27B
est: -1.92B (+166.5%)
4.63B
est: -2.85B (+262.3%)
5.00B
est: -3.38B (+247.6%)
1.67B
est: -3.25B (+151.6%)
2.15B
est: -3.66B (+158.7%)
-1.11B
est: -2.45B (+54.8%)
-598.11M
est: -2.27B (+73.6%)
-1.22B
est: -3.54B (+65.6%)
-1.34B
est: -1.85B (+27.3%)
-1.30B
est: -2.70B (+51.7%)
-3.42B
-3.42B – -3.42B
-26.6% YoY
-4.03B
-4.03B – -4.03B
-17.8% YoY
-5.34B
-5.34B – -5.34B
-32.4% YoY
Net Income
700.46M
est: 973.30M (-28.0%)
-814.13M
est: -181.39M (-348.8%)
3.13B
est: 3.04B (+2.9%)
2.57B
est: 3.10B (-17.0%)
383.87M
est: 1.40B (-72.6%)
767.18M
est: 1.23B (-37.6%)
-3.47B
est: -2.70B (-28.5%)
-541.92M
est: 101.75M (-632.6%)
-1.82B
est: 1.68B (-208.2%)
-2.78B
est: 2.34B (-219.1%)
-4.18B
est: 5.92B (-170.6%)
8.78B
8.78B – 8.78B
+48.4% YoY
12.51B
12.51B – 12.51B
+42.5% YoY
17.50B
17.50B – 17.50B
+39.9% YoY
SGA
4.21B
est: 4.16B (+1.2%)
3.79B
est: 3.55B (+6.7%)
4.79B
est: 5.30B (-9.6%)
5.48B
est: 6.28B (-12.7%)
5.24B
est: 6.02B (-12.9%)
4.65B
est: 6.79B (-31.5%)
3.60B
est: 4.54B (-20.7%)
2.86B
est: 4.21B (-32.1%)
2.43B
est: 6.57B (-63.1%)
1.99B
est: 3.70B (-46.3%)
2.13B
est: 5.42B (-60.6%)
6.86B
6.86B – 6.86B
+26.6% YoY
8.08B
8.08B – 8.08B
+17.8% YoY
10.70B
10.70B – 10.70B
+32.4% YoY
EPS
19.26
est: 22.00 (-12.5%)
-22.26
est: -4.10 (-442.9%)
84.89
est: 68.70 (+23.6%)
69.03
est: 70.00 (-1.4%)
10.20
est: 31.70 (-67.8%)
20.08
est: 27.80 (-27.8%)
-90.38
est: -61.00 (-48.2%)
-13.97
est: 2.30 (-707.4%)
-44.98
est: 38.00 (-218.4%)
-62.91
est: 41.12 (-253.0%)
-73.53
est: 104.22 (-170.6%)
154.64
154.64 – 154.64
+48.4% YoY
220.32
220.32 – 220.32
+42.5% YoY
308.17
308.17 – 308.17
+39.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 C 2/5 1/5 1/5 1/5 4/5 1/5 3/5
2026-05-14 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-13 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-12 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-11 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-08 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-07 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-05-01 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-30 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-28 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-27 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-24 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-04-23 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-22 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-21 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-20 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-17 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5
2026-04-16 C- 1/5 1/5 1/5 1/5 3/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-37.98M
OE per share TTM
-0.91
Owner's Yield
-0.18%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.2%

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 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 13.4K 0.45%
2 iShares Core TOPIX ETF 1475.T 0.00% 179.7K 0.05%

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
-2.84M
Shares Outstanding
56.80M

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
Kazuyuki Takata Chief Financial Officer, Manager of Corporate Administration Dept & Director male
Makoto Hatayama Executive Officer
Shun Fujiyoshi Executive Officer & Chief Gaming Architect male
Tetsuya Sanada President, Chief Executive Officer & Chairman male
Toshiyuki Yanagawa Executive Officer
Yoshio Hanawa Professional Executive Officer & Chief Technology Officer
Yosuke Igarashi Director male
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 history

Earnings history

Earnings reports

Stock splits