Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Nintendo Co., Ltd.    7974   JP3756600007

NINTENDO CO., LTD.

(7974)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 489 095 1 055 682 1 200 560 1 277 868 1 361 362 1 326 057
EBITDA 37 728 186 621 259 265 321 957 389 897 388 099
Operating profit (EBIT) 29 362 177 557 249 701 310 695 376 839 385 718
Pre-Tax Profit (EBT) 114 730 201 090 271 772 320 896 398 649 412 363
Net income 102 574 139 590 194 000 222 353 278 790 286 317
P/E ratio 30,3x 40,3x 19,5x 24,7x 19,3x 19,4x
EPS ( JPY ) 854 1 162 1 616 1 852 2 365 2 361
Dividend per Share ( JPY ) 430 590 810 909 1 122 1 162
Yield 1,66% 1,26% 2,57% 1,99% 2,45% 2,54%
Reference price ( JPY ) 25 835,000 46 860,000 31 560,000 45 740,000 45 740,000 45 740,000
Announcement Date 04/27/2017
12:00am
04/26/2018
12:00am
04/25/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 946 070 987 986 1 082 960 1 038 358 1 204 525 1 378 217
Operating income (EBITDA) 37 728 186 621 259 265 321 957 389 897 388 099
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 10 458 9 609 16 093 13 314 12 456 12 246
Free Cash Flow (FCF) -50 417 142 599 154 436 283 347 250 772 268 928
Book Value Per Share (BVPS) ( JPY ) 10 413 10 980 11 834 12 766 14 080 15 403
Cash Flow per Share ( JPY ) 924 1 238 1 695 1 560 2 375 2 207
Announcement Date 04/27/2017
12:00am
04/26/2018
12:00am
04/25/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 5 448 743 M JPY -
Entreprise Value (EV) 4 410 385 M JPY 4 244 218 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 24,7x 19,3x
Capitalization / Revenue 4,26x 4,00x
EV / Revenue 3,45x 3,24x
EV / EBITDA 13,7x 11,3x
Yield (DPS / Price) 1,99% 2,45%
Price to book (Price / BVPS) 3,58x 3,25x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 24,3% 27,7%
Operating Leverage (Delta EBIT / Delta Sales) 3,79x 3,26x
Net Margin (Net Profit / Revenue) 17,4% 20,5%
ROA (Net Profit / Asset) 13,5% 13,7%
ROE (Net Profit / Equities) 15,2% 17,1%
Rate of Dividend 49,1% 47,4%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   1,04% 0,91%
Cash Flow / Sales 14,5% 20,8%
Capital Intensity (Assets / Sales) 1,29x 1,50x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend