🏆 HIGH SCORES 🏆
Our heroes have discovered 5 legendary LBO targets with amazing power levels! These champions will help you defeat the final boss: LOW RETURNS!
🔥 HONDA MOTOR CO., LTD. 🔥
⚡ DENSO CORPORATION ⚡
🛒 SEVEN & I HOLDINGS CO., LTD. 🛒
⚡ MITSUBISHI ELECTRIC CORPORATION ⚡
🚬 JAPAN TOBACCO INC. 🚬
🎲 QUEST OBJECTIVES 🎲
YOUR MISSION, SHOULD YOU CHOOSE TO ACCEPT IT:
- FIND COMPANIES WITH EV/EBITDA < 5x
- DEFEAT MONSTERS WITH EV < $2bn
- AVOID CONTROLLING SHAREHOLDERS > 20%
- COLLECT POSITIVE BUSINESS MOMENTUM POWER-UPS
- DISCOVER INDUSTRY TAILWINDS SECRET AREAS
🎯 BATTLE STATS 🎯
POWER LEVEL COMPARISON
MULTIPLIER BONUS
DEFENSE RATING
🎮 PLAYER 1: HONDA MOTOR CO., LTD. 🎮
CHARACTER PROFILE
HONDA is a legendary warrior from the AUTO MANUFACTURERS clan. With powerful global presence and diversified product lines, HONDA can defeat enemies with automobiles, motorcycles, and power equipment attacks!
SPECIAL ABILITIES:
- EV/EBITDA: 5.02x
- ENTERPRISE VALUE: $13.58B
- LARGEST SHAREHOLDER: 3.42%
- BUSINESS MOMENTUM: NEUTRAL
- INDUSTRY: AUTO MANUFACTURERS
ULTIMATE ATTACK: LBO FINISHER
- PURCHASE PRICE: $13.58B
- EQUITY CONTRIBUTION: $4.07B (30.0%)
- DEBT: $9.51B (70.0%)
- DEBT-TO-EBITDA: 3.51x
- EXIT ENTERPRISE VALUE: $23.49B
- EQUITY MULTIPLE: 5.77x
- IRR: 42.0%
HONDA - CAPITAL STRUCTURE
🎮 PLAYER 2: DENSO CORPORATION 🎮
CHARACTER PROFILE
DENSO is a skilled technician from the AUTO PARTS clan. With advanced automotive technology, systems and components, DENSO supports major automakers in their quests!
SPECIAL ABILITIES:
- EV/EBITDA: 6.00x
- ENTERPRISE VALUE: $5.52B
- LARGEST SHAREHOLDER: 33.06%
- BUSINESS MOMENTUM: POSITIVE (0.52)
- INDUSTRY: AUTO PARTS
ULTIMATE ATTACK: LBO FINISHER
- PURCHASE PRICE: $5.52B
- EQUITY CONTRIBUTION: $1.84B (33.3%)
- DEBT: $3.68B (66.7%)
- DEBT-TO-EBITDA: 4.00x
- EXIT ENTERPRISE VALUE: $7.99B
- EQUITY MULTIPLE: 4.34x
- IRR: 34.1%
DENSO - CAPITAL STRUCTURE
🎮 PLAYER 3: SEVEN & I HOLDINGS CO., LTD. 🎮
CHARACTER PROFILE
SEVEN & I is a merchant from the GROCERY STORES clan. With convenience stores, supermarkets, and department stores, SEVEN & I has built a retail empire!
SPECIAL ABILITIES:
- EV/EBITDA: 8.28x
- ENTERPRISE VALUE: $8.30B
- LARGEST SHAREHOLDER: 11.87%
- BUSINESS MOMENTUM: POSITIVE (2.37)
- INDUSTRY: GROCERY STORES
ULTIMATE ATTACK: LBO FINISHER
- PURCHASE PRICE: $8.30B
- EQUITY CONTRIBUTION: $4.29B (51.7%)
- DEBT: $4.01B (48.3%)
- DEBT-TO-EBITDA: 4.00x
- EXIT ENTERPRISE VALUE: $8.70B
- EQUITY MULTIPLE: 2.03x
- IRR: 15.2%
SEVEN & I - CAPITAL STRUCTURE
🎮 PLAYER 4: MITSUBISHI ELECTRIC CORPORATION 🎮
CHARACTER PROFILE
MITSUBISHI ELECTRIC is a technomage from the ELECTRICAL EQUIPMENT clan. With electronics and electrical equipment manufacturing powers, MITSUBISHI ELECTRIC can electrify any battlefield!
SPECIAL ABILITIES:
- EV/EBITDA: 8.59x
- ENTERPRISE VALUE: $5.32B
- LARGEST SHAREHOLDER: 3.62%
- BUSINESS MOMENTUM: POSITIVE (2.40)
- INDUSTRY: ELECTRICAL EQUIPMENT & PARTS
ULTIMATE ATTACK: LBO FINISHER
- PURCHASE PRICE: $5.32B
- EQUITY CONTRIBUTION: $2.84B (53.4%)
- DEBT: $2.48B (46.6%)
- DEBT-TO-EBITDA: 4.00x
- EXIT ENTERPRISE VALUE: $5.38B
- EQUITY MULTIPLE: 1.89x
- IRR: 13.6%
MITSUBISHI ELECTRIC - CAPITAL STRUCTURE
🎮 PLAYER 5: JAPAN TOBACCO INC. 🎮
CHARACTER PROFILE
JAPAN TOBACCO is a merchant from the TOBACCO clan. With global operations and strong cash flows, JAPAN TOBACCO can create smoke screens to confuse enemies!
SPECIAL ABILITIES:
- EV/EBITDA: 8.96x
- ENTERPRISE VALUE: $7.50B
- LARGEST SHAREHOLDER: 34.88%
- BUSINESS MOMENTUM: POSITIVE (0.78)
- INDUSTRY: TOBACCO
ULTIMATE ATTACK: LBO FINISHER
- PURCHASE PRICE: $7.50B
- EQUITY CONTRIBUTION: $4.16B (55.4%)
- DEBT: $3.35B (44.6%)
- DEBT-TO-EBITDA: 4.00x
- EXIT ENTERPRISE VALUE: $7.27B
- EQUITY MULTIPLE: 1.75x
- IRR: 11.8%
JAPAN TOBACCO - CAPITAL STRUCTURE
🏯 INDUSTRY WORLD MAP 🏯
DISCOVER POWERFUL INDUSTRY ZONES
LEGENDARY INDUSTRY ZONES:
- ELECTRICAL EQUIPMENT & PARTS - Strong growth driven by automation and electrification power-ups
- GROCERY STORES - Stable consumer demand and operational improvement secret areas
- TOBACCO - Strong cash flow generation despite regulatory boss battles
- AUTO PARTS - Vehicle electrification and advanced driver assistance system power-ups
🏆 GAME OVER - YOU WIN! 🏆
CONGRATULATIONS PLAYER 1! YOU HAVE SUCCESSFULLY COMPLETED THE JAPAN LBO QUEST!
YOUR PARTY OF LEGENDARY LBO TARGETS:
- HONDA MOTOR CO., LTD. - Highest projected returns with reasonable valuation
- DENSO CORPORATION - Strong projected returns and positive business momentum
- SEVEN & I HOLDINGS CO., LTD. - Stable business with operational improvement potential
- MITSUBISHI ELECTRIC CORPORATION - Favorable industry outlook and dispersed ownership
- JAPAN TOBACCO INC. - Stable cash flows and reasonable returns
THESE CHAMPIONS REPRESENT ATTRACTIVE OPPORTUNITIES FOR LEVERAGED BUYOUT QUESTS IN THE JAPANESE REALM!
THANK YOU FOR PLAYING!