DeNA Co., Ltd.

Factors to consider:

• Company pays dividends (annually): last record date 2025-03-31, amount 0.43$ (Y2.69%)
• Earnings for 6 months up through Q2 exceed our estimates

Stock Forecast*

* forecast is subjective and experimental, should not be used for any investment decisions

Long term estimates were made for the period from 2025-03-31 to 2027-03-31

• 2025-03-31 to 2026-03-31 estimated range: [17.74$, 35.03$]
• 2026-03-31 to 2027-03-31 estimated range: [16.52$, 32.30$]

Financial Metrics affecting the DNACF estimates:

• Positive: with PPE of 17.1 at the end of fiscal year the price was neutral
• Positive: 7.86 < Operating profit margin, % of 17.67
• Negative: negative Industry operating cash flow (median)
• Positive: 1.87 < Return on assets ratio (scaled to [-100,100]) of 5.78
• Positive: 6.82 < Operating cash flow per share per price, % of 9.48
• Positive: Industry inventory ratio change (median), % of -0.60 <= -0.15
• Positive: 41.86 < Shareholder equity ratio, % of 61.32 <= 63.39
• Positive: Interest expense per share per price, % of 0.29 <= 0.79
• Negative: -0.75 < Inventory ratio change, % of 0
• Negative: negative Industry operating income (median)