Subscribe

Drecom Co.,Ltd. (3793.T)

JPY429.00 +1.00 (+0.23%)
JP JPX Technology Electronic Gaming & Multimedia
Address Arco Tower 153-0064
Tokyo, JP
CEO Yuki Naito
IPO 2006-02-09
ISIN JP3639570005

Explore sections of this company profile

Description

Drecom Co.,Ltd. is a Japanese company, based in Tokyo, that specializes in the ideation and development of content for smartphones. Its operations encompass both the gaming and media sectors. The firm commenced its business activities in 2001.

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
JPY429.00 +1.00 (+0.23%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
96.6K
Beta
-0.36
Float Shares
10.57M
Free Float %
36.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.67% +8.45% +8.72% +12.81% -1.32% +13.10% -19.53% -35.21% -34.45% +23.01% -85.52%
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
429.00
DCF (Unlevered) 1,659.04 +286.7%
DCF (Levered) 1,589.54 +270.5%

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)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.17
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +38.7% Q1'26: -4.7% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +120.5% Q1'26: +1,021.5% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +9.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +2.1% Q1'26: +7.3% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +12.2% Q1'26: +57.5% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.6% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    2.04× Q1'26: 1.35× (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 (-0.38) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,659.04 Current price: 429.00
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
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
7.30B
est: 7.35B (-0.7%)
6.53B
est: 6.50B (+0.5%)
8.39B
est: 8.20B (+2.2%)
13.19B
est: 13.28B (-0.6%)
10.72B
est: 10.63B (+0.8%)
10.15B
est: 10.22B (-0.7%)
11.84B
est: 11.82B (+0.2%)
10.53B
est: 10.92B (-3.6%)
10.80B
est: 10.90B (-0.9%)
9.78B
est: 10.00B (-2.2%)
12.66B
est: 13.50B (-6.3%)
17.65B
17.65B – 17.65B
+30.7% YoY
19.60B
19.60B – 19.60B
+11.0% YoY
22.00B
22.00B – 22.00B
+12.2% YoY
EBITDA
842.99M
est: 843.10M (0.0%)
254.23M
est: 745.60M (-65.9%)
1.15B
est: 941.12M (+21.8%)
489.39M
est: 1.52B (-67.9%)
-115.62M
est: 1.22B (-109.5%)
999.22M
est: 1.17B (-14.8%)
2.71B
est: 1.36B (+99.5%)
2.13B
est: 1.25B (+69.8%)
2.55B
est: 1.25B (+104.0%)
1.05B
est: 1.65B (-36.4%)
638.46M
est: 2.23B (-71.3%)
2.91B
2.91B – 2.91B
+30.7% YoY
3.23B
3.23B – 3.23B
+11.0% YoY
3.63B
3.63B – 3.63B
+12.2% YoY
EBIT
301.17M
est: 567.65M (-46.9%)
-206.06M
est: 502.00M (-141.0%)
932.12M
est: 633.65M (+47.1%)
190.59M
est: 1.03B (-81.4%)
-577.46M
est: 821.24M (-170.3%)
617.07M
est: 789.50M (-21.8%)
2.05B
est: 913.11M (+124.8%)
1.59B
est: 843.48M (+88.6%)
2.28B
est: 842.02M (+170.9%)
903.04M
est: 1.27B (-29.1%)
112.01M
est: 1.72B (-93.5%)
2.25B
2.25B – 2.25B
+30.7% YoY
2.50B
2.50B – 2.50B
+11.0% YoY
2.80B
2.80B – 2.80B
+12.2% YoY
Net Income
17.76M
est: 104.70M (-83.0%)
-537.98M
est: -682.72M (+21.2%)
814.57M
est: 656.90M (+24.0%)
-204.00M
est: -78.89M (-158.6%)
-1.71B
est: -1.07B (-59.6%)
711.47M
est: 486.22M (+46.3%)
1.62B
est: 1.39B (+16.8%)
807.30M
est: 1.06B (-24.1%)
1.16B
est: 1.25B (-7.0%)
104.05M
est: 100.40M (+3.6%)
-1.04B
est: -200.80M (-415.7%)
-1.29B
-1.29B – -1.29B
-541.4% YoY
940.89M
940.89M – 940.89M
+173.1% YoY
1.04B
1.04B – 1.04B
+10.7% YoY
SGA
1.86B
est: 1.16B (+60.2%)
1.75B
est: 1.03B (+70.2%)
1.91B
est: 1.30B (+47.2%)
2.77B
est: 2.10B (+31.8%)
1.82B
est: 1.68B (+8.4%)
1.41B
est: 1.62B (-12.7%)
1.58B
est: 1.87B (-15.5%)
1.86B
est: 1.73B (+7.8%)
1.92B
est: 1.72B (+11.6%)
2.11B
est: 1.91B (+10.5%)
3.16B
est: 2.57B (+22.8%)
3.36B
3.36B – 3.36B
+30.7% YoY
3.74B
3.74B – 3.74B
+11.0% YoY
4.19B
4.19B – 4.19B
+12.2% YoY
EPS
0.66
est: 3.65 (-81.9%)
-19.69
est: -23.80 (+17.3%)
29.72
est: 22.90 (+29.8%)
-7.21
est: -2.75 (-162.2%)
-60.46
est: -37.41 (-61.6%)
25.02
est: 16.95 (+47.6%)
57.00
est: 48.50 (+17.5%)
28.29
est: 37.10 (-23.7%)
40.70
est: 43.45 (-6.3%)
3.64
est: 3.50 (+4.0%)
-36.10
est: -7.00 (-415.7%)
-44.90
-44.90 – -44.90
-541.4% YoY
32.80
32.80 – 32.80
+173.1% YoY
36.30
36.30 – 36.30
+10.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-05-08 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-05-07 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-05-01 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-30 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.69M
OE per share TTM
0.30
Owner's Yield
0.07%
Maintenance CapEx ratio
13.52%
Maint CapEx / Avg PPE
1.6%

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

This company is not held by any ETF in our universe.

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
988.4K
Shares Outstanding
28.93M

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
Seiji Miyazaki Executive Officer
Shinnosuke Aimi Executive Officer
Yoshihiro Matsue Executive Vice President & Executive Officer
Yoshio Okumura Executive Vice President & Executive Officer
Yuki Naito President, Chief Executive Officer & Chairman male
Yusuke Sugawara Head of the Internal Audit Department
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