Subscribe

Marvelous Inc. (7844.T)

JPY455.00 +7.00 (+1.56%)
JP JPX Technology Electronic Gaming & Multimedia
Address Shinagawa Seaside East Tower 140-0002
Tokyo, JP
CEO Shinichi Terui
Website marv.jp
IPO 2005-03-09
ISIN JP3860230006

Explore sections of this company profile

Description

Operating from its Tokyo, Japan headquarters since its establishment in 1997, Marvelous Inc. is a prominent provider of entertainment content within Japan. The company actively develops and manages a diverse portfolio of online games, accessible across major platforms such as app stores, Google Play, social networking sites, PCs, and mobile devices. In addition to digital gaming, Marvelous Inc. specializes in the creation, production, and distribution of software for home video game consoles. Its operations also extend to crafting content responsive to market trends and the complete lifecycle management—from conception to sale—of amusement arcade equipment. Beyond interactive media, the firm is involved in producing animation, developing and commercializing music and video content, and orchestrating theatrical and musical stage productions derived from popular comics, anime, and games, contributing broadly to live entertainment.

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
JPY455.00 +7.00 (+1.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
130.0K
Beta
0.15
Float Shares
27.44M
Free Float %
45.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.92% +1.78% -4.38% -8.22% -14.55% -10.37% +0.44% -33.04% -41.66% -49.45% -48.54%
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
455.00
DCF (Unlevered) 2,345.70 +415.5%
DCF (Levered) 2,512.56 +452.2%

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)
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
4.62
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 Electronic Gaming & Multimedia: +4.1%
    +35.8% Q1'26: +22.3% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +143.9% Q1'26: +311.5% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +23.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +6.1% Q1'26: +5.9% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +17.4% Q1'26: +20.3% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.00× 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 (0.00) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,345.70 Current price: 455.00
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
26.44B
est: 25.65B (+3.1%)
31.82B
est: 32.90B (-3.3%)
29.39B
est: 29.30B (+0.3%)
25.29B
est: 25.15B (+0.6%)
26.78B
est: 25.65B (+4.4%)
25.37B
est: 24.00B (+5.7%)
25.52B
est: 24.87B (+2.6%)
25.73B
est: 25.12B (+2.4%)
25.34B
est: 25.50B (-0.6%)
29.49B
est: 28.50B (+3.5%)
27.96B
est: 27.00B (+3.6%)
37.00B
37.00B – 37.00B
+37.0% YoY
33.80B
33.80B – 33.80B
-8.6% YoY
37.00B
37.00B – 37.00B
+9.5% YoY
EBITDA
5.80B
est: 4.23B (+37.1%)
6.52B
est: 5.42B (+20.2%)
7.53B
est: 4.83B (+55.9%)
6.79B
est: 4.15B (+63.8%)
6.36B
est: 4.23B (+50.3%)
3.95B
est: 3.96B (-0.1%)
5.43B
est: 4.10B (+32.5%)
5.96B
est: 4.14B (+44.0%)
5.26B
est: 4.20B (+25.2%)
3.87B
est: 5.19B (-25.5%)
3.57B
est: 4.92B (-27.5%)
6.74B
6.74B – 6.74B
+37.0% YoY
6.16B
6.16B – 6.16B
-8.6% YoY
6.74B
6.74B – 6.74B
+9.5% YoY
EBIT
4.41B
est: 2.69B (+63.9%)
5.43B
est: 3.45B (+57.3%)
5.76B
est: 3.07B (+87.2%)
5.14B
est: 2.64B (+94.8%)
4.71B
est: 2.69B (+75.1%)
2.45B
est: 2.52B (-2.6%)
4.42B
est: 2.61B (+69.3%)
4.60B
est: 2.64B (+74.6%)
2.49B
est: 2.68B (-7.0%)
2.42B
est: 3.39B (-28.7%)
1.75B
est: 3.21B (-45.5%)
4.40B
4.40B – 4.40B
+37.0% YoY
4.02B
4.02B – 4.02B
-8.6% YoY
4.40B
4.40B – 4.40B
+9.5% YoY
Net Income
2.18B
est: 2.79B (-22.0%)
3.60B
est: 4.10B (-12.2%)
4.17B
est: 4.68B (-11.0%)
3.51B
est: 3.72B (-5.5%)
3.35B
est: 3.72B (-9.9%)
1.80B
est: 1.76B (+2.3%)
3.27B
est: 2.78B (+17.4%)
3.82B
est: 3.27B (+16.8%)
1.93B
est: 2.91B (-33.8%)
-517.00M
est: 1.65B (-131.4%)
819.00M
est: 902.54M (-9.3%)
1.75B
1.75B – 1.75B
+94.0% YoY
2.00B
2.00B – 2.00B
+14.2% YoY
2.40B
2.40B – 2.40B
+20.0% YoY
SGA
10.15B
est: 8.86B (+14.6%)
13.16B
est: 11.36B (+15.9%)
10.00B
est: 10.12B (-1.2%)
8.62B
est: 8.68B (-0.8%)
7.92B
est: 8.86B (-10.6%)
7.92B
est: 8.29B (-4.5%)
8.09B
est: 8.59B (-5.8%)
7.41B
est: 8.67B (-14.5%)
8.43B
est: 8.81B (-4.2%)
8.96B
est: 8.96B (-0.1%)
9.26B
est: 8.49B (+9.0%)
11.64B
11.64B – 11.64B
+37.0% YoY
10.63B
10.63B – 10.63B
-8.6% YoY
11.64B
11.64B – 11.64B
+9.5% YoY
EPS
40.73
est: 46.10 (-11.6%)
68.67
est: 67.70 (+1.4%)
80.53
est: 77.30 (+4.2%)
67.92
est: 61.40 (+10.6%)
64.79
est: 61.40 (+5.5%)
34.74
est: 29.00 (+19.8%)
55.64
est: 45.90 (+21.2%)
63.22
est: 53.95 (+17.2%)
31.85
est: 48.00 (-33.6%)
-8.54
est: 27.20 (-131.4%)
13.50
est: 14.90 (-9.4%)
28.90
28.90 – 28.90
+94.0% YoY
33.00
33.00 – 33.00
+14.2% YoY
39.60
39.60 – 39.60
+20.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
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 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
109.11M
OE per share TTM
1.80
Owner's Yield
0.40%
Maintenance CapEx ratio
0.38%
Maint CapEx / Avg PPE
4.4%

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 Held by 27 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.00% 121.2K 0.39%
2 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 292.0K 0.06%
3 iShares Core TOPIX ETF 1475.T 0.00% 230.7K 0.05%
4 Avantis International Small Cap Value ETF AVDV 0.00% 166.9K 0.36%
5 Vanguard FTSE Developed All Cap ex North America Index ETF VIU.TO 0.00% 67.0K 0.23%
6 Vanguard FTSE Developed All Cap ex North America Index ETF (CAD-hedged) VI.TO 0.00% 5.8K 0.22%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 105.9K 0.22%
8 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 66.4K 0.28%
9 Avantis International Small Cap Equity ETF AVDS 0.00% 1.4K 0.30%
10 Vanguard ESG International Stock ETF VSGX 0.00% 26.9K 0.10%

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
3.42M
Shares Outstanding
60.57M

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
Bunpei Ogawa Operating Officer & Live Entertainment Division Manager male
Chihiro Noguchi Supervisor of Administration, Executive Officer & Director male
Kenichiro Tsukuda Executive Officer, Head of Studio, Marvelous Global Games Studio & Game Business Division male
Motoyuki Itakura Executive Officer, Head of Music & Video Business Department male
Shingo Tote Executive Officer, GM of Amusement Division & Game Business Headquarters
Shinichi Terui President, Executive Officer & Director male
Tetsuro Miura Operating Officer & Head of Marvelous Online Games Studio and Digital Content Business Headquarters
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