Subscribe

GameWith Inc. (6552.T)

JPY219.00 +2.00 (+0.92%)
JP JPX Communication Services Internet Content & Information
Address 1-4-1 Mita 108-0073
Tokyo, JP
CEO Takuya Imaizumi
Website gamewith.co.jp
IPO 2017-06-30
ISIN JP3282230006

Explore sections of this company profile

Description

GameWith Inc. engages in media and esports and entertainment businesses in Japan. The company operates GameWith, which provides information on strategies in the game, articles introducing new games, and other contents. It also manages creators, such as game play video streamers, as well as e-sports teams. In addition, the company provides support and services, including video production and editing support, acquiring corporate tie-up projects, planning collaborative events, and reaching users. Further, it is involved in NFT business and fiber optic line businesses. GameWith Inc. was incorporated in 2013 and is based in Minato, 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
JPY219.00 +2.00 (+0.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
252.1K
Beta
1.63
Float Shares
6.07M
Free Float %
34.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.60% +1.06% -7.28% +9.77% +4.37% +11.70% -6.37% -49.60% -68.69% -91.01% -91.01%
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
219.00
DCF (Unlevered) 179.83 -17.9%
DCF (Levered) 147.46 -32.7%

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
5.43
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Internet Content & Information: +9.7%
    -1.3% Q1'26: +36.7% (vs Q1'25)
  • ✗
    EPS growth Internet Content & Information: +26.9%
    +31.0% ★ Q1'26: +276.8% (vs Q1'25)
  • ✗
    FCF margin FCF growth · Internet Content & Information: +23.2%
    -7.4% Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Internet Content & Information: +12.7%
    -5.7% Q1'26: +11.4% (vs Q1'25)
  • ✗
    ROIC Internet Content & Information: +7.3%
    -34.1% Q1'26: +69.1% (vs Q1'25)
  • ✓
    Share dilution Internet Content & Information: +0.3%
    -1.8% ★ Q1'26: +0.1% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    -0.29× Q1'26: 0.00× (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 (1.63) × ERP
WACC = 99% × Ke + 1% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 179.83 Current price: 219.00
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 May 2017
actual 		May 2018
actual 		May 2019
actual 		May 2020
actual 		May 2021
actual 		May 2022
actual 		May 2023
actual 		May 2024
actual 		May 2025
actual 		May 2026
1 Rev. Ana.
1 EPS Ana. 		May 2027
1 Rev. Ana.
1 EPS Ana. 		May 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.58B
est: 1.55B (+1.9%)
2.68B
est: 2.60B (+3.0%)
3.15B
est: 3.15B (0.0%)
2.89B
est: 3.40B (-15.0%)
2.88B
est: 2.94B (-2.0%)
3.12B
est: 3.10B (+0.7%)
3.51B
est: 3.60B (-2.4%)
3.50B
est: 3.50B (-0.1%)
3.45B
est: 3.40B (+1.5%)
4.10B
4.10B – 4.10B
+20.6% YoY
4.40B
4.40B – 4.40B
+7.3% YoY
4.70B
4.70B – 4.70B
+6.8% YoY
EBITDA
681.53M
est: 18.24M (+3,637.0%)
1.19B
est: 30.55M (+3,806.9%)
837.67M
est: 37.02M (+2,163.0%)
450.67M
est: 39.95M (+1,028.0%)
-159.04M
est: 34.55M (-560.3%)
301.17M
est: 36.43M (+726.8%)
459.90M
est: 42.30M (+987.1%)
191.07M
est: 127.09M (+50.3%)
-156.34M
est: 123.46M (-226.6%)
148.88M
148.88M – 148.88M
+20.6% YoY
159.77M
159.77M – 159.77M
+7.3% YoY
170.66M
170.66M – 170.66M
+6.8% YoY
EBIT
657.18M
est: -22.73M (+2,991.1%)
1.17B
est: -38.08M (+3,168.9%)
808.42M
est: -46.14M (+1,852.2%)
408.19M
est: -49.80M (+919.7%)
-209.80M
est: -43.06M (-387.2%)
200.39M
est: -45.40M (+541.3%)
337.37M
est: -52.73M (+739.8%)
67.11M
est: 34.70M (+93.4%)
-196.88M
est: 33.71M (-684.1%)
40.65M
40.65M – 40.65M
+20.6% YoY
43.62M
43.62M – 43.62M
+7.3% YoY
46.60M
46.60M – 46.60M
+6.8% YoY
Net Income
465.62M
est: 442.69M (+5.2%)
816.20M
est: 773.62M (+5.5%)
686.16M
est: 495.95M (+38.4%)
219.31M
est: 469.76M (-53.3%)
-217.57M
est: -261.95M (+16.9%)
118.58M
est: 134.47M (-11.8%)
179.04M
est: 186.86M (-4.2%)
-347.99M
est: -342.28M (-1.7%)
-235.82M
est: -200.83M (-17.4%)
150.18M
150.18M – 150.18M
+174.8% YoY
249.72M
249.72M – 249.72M
+66.3% YoY
300.37M
300.37M – 300.37M
+20.3% YoY
SGA
335.78M
est: 670.67M (-49.9%)
618.57M
est: 1.12B (-44.9%)
963.40M
est: 1.36B (-29.2%)
994.75M
est: 1.47B (-32.3%)
1.65B
est: 1.27B (+30.2%)
1.25B
est: 1.34B (-6.8%)
1.32B
est: 1.56B (-14.8%)
1.39B
est: 1.51B (-8.2%)
1.42B
est: 1.47B (-3.1%)
1.77B
1.77B – 1.77B
+20.6% YoY
1.90B
1.90B – 1.90B
+7.3% YoY
2.03B
2.03B – 2.03B
+6.8% YoY
EPS
28.39
est: 25.35 (+12.0%)
48.73
est: 44.30 (+10.0%)
39.12
est: 28.40 (+37.7%)
12.23
est: 26.90 (-54.5%)
-12.07
est: -15.00 (+19.5%)
6.57
est: 7.70 (-14.7%)
9.99
est: 10.70 (-6.6%)
-19.57
est: -19.60 (+0.2%)
-13.50
est: -11.50 (-17.4%)
8.60
8.60 – 8.60
+174.8% YoY
14.30
14.30 – 14.30
+66.3% YoY
17.20
17.20 – 17.20
+20.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-28 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-27 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-26 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-25 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-22 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-19 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-18 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 B+ 3/5 3/5 3/5 4/5 1/5 3/5 5/5
2026-04-30 B+ 3/5 3/5 3/5 4/5 1/5 3/5 5/5
2026-04-28 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-23 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-22 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-21 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-20 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-146.71M
OE per share TTM
-8.41
Owner's Yield
-4.40%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
2.4%

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
-1.11M
Shares Outstanding
17.46M

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
Hideyuki Hiyoshi Director, Executive Officer & GM of General Affairs Dept., Human Resources Recruitment Dept. — —
Kaoru Kurota Director & Executive Officer — —
Takuya Imaizumi Representative Chairman, President & Chief Executive Officer — male
Yuta Shigetoh Executive Officer & Head of Entertainment Business Division — —
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

Related companies

Largest companies in Internet Content & Information