NINTENDO CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,649 JPY | +3.28% |
|
+2.60% | +3.94% |
| 03/04 | Japan's Nikkei slumps 1% as Uniqlo owner tumbles on sales drop | RE |
| 25/03 | GameStop Checks Point to Fiscal Fourth-Quarter Top-Line Beat; Longer-Term Challenges Remain, Wedbush Says | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 37,59,594 | 49,56,740 | 73,63,002 | 72,35,262 | 59,73,661 | 89,05,261 | - | - |
| Enterprise Value (EV) 1 | 26,76,634 | 37,39,956 | 56,20,613 | 60,28,756 | 47,09,995 | 72,21,456 | 71,02,984 | 69,49,024 |
| P/E ratio | 19.5 x | 19.2 x | 15.3 x | 15.2 x | 13.8 x | 19.5 x | 23.9 x | 21.2 x |
| Yield | 2.57% | 2.62% | 3.59% | 3.29% | 3.63% | 2.57% | 2.1% | 2.28% |
| Capitalization / Revenue | 3.13 x | 3.79 x | 4.19 x | 4.27 x | 3.73 x | 5.34 x | 5.56 x | 4.96 x |
| EV / Revenue | 2.23 x | 2.86 x | 3.2 x | 3.56 x | 2.94 x | 4.33 x | 4.43 x | 3.87 x |
| EV / EBITDA | 10.3 x | 10.3 x | 8.63 x | 9.99 x | 9.14 x | 13.1 x | 16 x | 13.8 x |
| EV / FCF | 17.3 x | 23.5 x | 9.46 x | 15.7 x | 26.4 x | 16.4 x | 20.5 x | 18.9 x |
| FCF Yield | 5.77% | 4.26% | 10.6% | 6.36% | 3.78% | 6.09% | 4.89% | 5.29% |
| Price to Book | 2.67 x | 3.22 x | 3.93 x | 3.5 x | 2.64 x | 3.64 x | 3.45 x | 3.23 x |
| Nbr of stocks (in thousands) | 11,91,253 | 11,91,238 | 11,91,232 | 11,73,222 | 11,64,229 | 11,64,239 | - | - |
| Reference price 2 | 3,156 | 4,161 | 6,181 | 6,167 | 5,131 | 7,649 | 7,649 | 7,649 |
| Announcement Date | 25/04/19 | 07/05/20 | 06/05/21 | 10/05/22 | 09/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12,00,560 | 13,08,519 | 17,58,910 | 16,95,344 | 16,01,677 | 16,66,559 | 16,02,916 | 17,95,381 |
| EBITDA 1 | 2,59,265 | 3,61,927 | 6,51,432 | 6,03,287 | 5,15,415 | 5,50,766 | 4,44,333 | 5,03,161 |
| EBIT 1 | 2,49,701 | 3,52,370 | 6,40,634 | 5,92,760 | 5,04,375 | 5,36,355 | 4,69,178 | 5,36,931 |
| Operating Margin | 20.8% | 26.93% | 36.42% | 34.96% | 31.49% | 32.18% | 29.27% | 29.91% |
| Earnings before Tax (EBT) 1 | 2,71,772 | 3,61,273 | 6,81,305 | 6,74,389 | 6,00,757 | 6,41,099 | 5,11,115 | 5,88,807 |
| Net income 1 | 1,94,000 | 2,58,641 | 4,80,376 | 4,77,691 | 4,32,768 | 4,60,211 | 3,75,458 | 4,24,481 |
| Net margin | 16.16% | 19.77% | 27.31% | 28.18% | 27.02% | 27.61% | 23.42% | 23.64% |
| EPS 2 | 161.6 | 217.1 | 403.3 | 404.7 | 371.4 | 391.7 | 319.4 | 361.1 |
| Free Cash Flow 1 | 1,54,436 | 1,59,320 | 5,94,194 | 3,83,360 | 1,78,154 | 4,39,645 | 3,46,982 | 3,67,273 |
| FCF margin | 12.86% | 12.18% | 33.78% | 22.61% | 11.12% | 26.38% | 21.65% | 20.46% |
| FCF Conversion (EBITDA) | 59.57% | 44.02% | 91.21% | 63.55% | 34.57% | 79.82% | 78.09% | 72.99% |
| FCF Conversion (Net income) | 79.61% | 61.6% | 123.69% | 80.25% | 41.17% | 95.53% | 92.42% | 86.52% |
| Dividend per Share 2 | 81.00 | 109.0 | 222.0 | 203.0 | 186.0 | 196.4 | 160.4 | 174.7 |
| Announcement Date | 25/04/19 | 07/05/20 | 06/05/21 | 10/05/22 | 09/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,43,967 | 8,64,552 | 7,69,524 | 9,89,386 | 3,01,625 | 6,24,272 | 6,95,947 | 3,75,125 | 10,71,072 | 3,07,460 | 3,49,514 | 6,56,974 | 6,38,204 | 3,06,499 | 9,44,703 | 4,61,341 | 3,34,896 | 7,96,237 | 5,98,559 | 2,79,003 | 3,06,044 | 3,05,027 | 5,47,993 | 4,01,795 |
| EBITDA | - | - | - | - | 1,01,712 | - | 2,54,124 | 1,26,295 | - | 1,03,121 | 2,21,982 | - | - | - | - | 1,92,456 | 98,322 | - | - | - | - | - | - | - |
| EBIT 1 | 94,222 | 2,58,148 | 2,91,424 | 3,49,210 | 1,00,207 | 2,19,959 | 2,52,592 | 1,20,209 | 3,72,801 | 1,01,647 | 1,18,740 | 2,20,387 | 1,90,154 | 93,834 | 2,83,988 | 1,85,441 | 94,469 | 2,79,910 | 1,84,500 | 73,664 | 98,263 | 91,223 | 1,69,841 | 1,06,633 |
| Operating Margin | 21.22% | 29.86% | 37.87% | 35.3% | 33.22% | 35.23% | 36.29% | 32.05% | 34.81% | 33.06% | 33.97% | 33.55% | 29.8% | 30.61% | 30.06% | 40.2% | 28.21% | 35.15% | 30.82% | 26.4% | 32.11% | 29.91% | 30.99% | 26.54% |
| Earnings before Tax (EBT) 1 | 85,231 | 2,76,042 | 2,99,965 | - | 1,10,970 | 2,39,573 | 2,77,486 | 1,57,330 | - | 1,66,740 | 1,55,615 | 3,22,355 | 1,60,114 | 1,18,288 | 2,78,402 | 2,53,753 | 1,26,227 | 3,79,980 | 1,87,318 | 83,184 | 95,600 | 86,900 | 1,72,700 | 1,63,800 |
| Net income 1 | 62,018 | 1,96,623 | 2,13,123 | 2,67,253 | 79,087 | 1,71,834 | 1,95,553 | 1,10,304 | 3,05,857 | 1,18,984 | 1,11,467 | 2,30,451 | 1,15,776 | 86,541 | 2,02,317 | 1,81,019 | 90,279 | 2,71,298 | 1,36,743 | 60,779 | 68,100 | 61,750 | 1,22,850 | 1,16,400 |
| Net margin | 13.97% | 22.74% | 27.7% | 27.01% | 26.22% | 27.53% | 28.1% | 29.4% | 28.56% | 38.7% | 31.89% | 35.08% | 18.14% | 28.24% | 21.42% | 39.24% | 26.96% | 34.07% | 22.85% | 21.78% | 22.25% | 20.24% | 22.42% | 28.97% |
| EPS 2 | 52.06 | - | 178.9 | - | 66.83 | 144.7 | 165.9 | 94.06 | - | 101.9 | 95.76 | 197.6 | 99.44 | 74.36 | - | 155.5 | 77.55 | 233.0 | 117.4 | 53.35 | 60.00 | 50.00 | 115.0 | 100.0 |
| Dividend per Share 2 | 27.00 | - | 81.00 | - | 62.00 | 62.00 | - | 141.0 | - | - | 63.00 | 63.00 | - | 123.0 | - | - | 80.00 | 80.00 | - | 190.0 | - | - | - | 110.0 |
| Announcement Date | 31/10/19 | 07/05/20 | 05/11/20 | 06/05/21 | 04/11/21 | 04/11/21 | 03/02/22 | 10/05/22 | 10/05/22 | 03/08/22 | 08/11/22 | 08/11/22 | 07/02/23 | 09/05/23 | 09/05/23 | 03/08/23 | 07/11/23 | 07/11/23 | 06/02/24 | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 10,82,960 | 12,16,784 | 17,42,389 | 12,06,506 | 12,63,666 | 16,83,806 | 18,02,277 | 19,56,237 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,54,436 | 1,59,320 | 5,94,194 | 3,83,360 | 1,78,154 | 4,39,645 | 3,46,982 | 3,67,273 |
| ROE (net income / shareholders' equity) | 14.2% | 17.5% | 28.1% | 24.2% | 20% | 19.2% | 14.3% | 14.7% |
| ROA (Net income/ Total Assets) | 16.7% | 19.9% | 31% | 26.3% | 21.8% | 15.4% | 11.7% | 12.1% |
| Assets 1 | 11,62,528 | 13,00,301 | 15,49,736 | 18,19,186 | 19,85,990 | 29,83,091 | 32,15,638 | 34,94,201 |
| Book Value Per Share 2 | 1,183 | 1,293 | 1,573 | 1,764 | 1,947 | 2,103 | 2,217 | 2,370 |
| Cash Flow per Share 2 | 170.0 | 225.0 | 412.0 | 414.0 | 381.0 | 384.0 | 311.0 | 305.0 |
| Capex 1 | 16,093 | 17,077 | 17,912 | 16,766 | 22,190 | 17,537 | 25,282 | 19,851 |
| Capex / Sales | 1.34% | 1.31% | 1.02% | 0.99% | 1.39% | 1.05% | 1.58% | 1.11% |
| Announcement Date | 25/04/19 | 07/05/20 | 06/05/21 | 10/05/22 | 09/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
24
Last Close Price
7,649
JPY
Average target price
8,615
JPY
Spread / Average Target
+12.63%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.94% | 56.57B | |
| +40.19% | 4.38B | |
| +14.09% | 1.47B | |
| -25.97% | 373M | |
| +33.69% | 330M | |
| -32.99% | 317M | |
| -36.15% | 225M | |
| -41.76% | 202M | |
| 0.00% | 148M | |
| -8.33% | 141M |
- Stock Market
- Equities
- 7974 Stock
- Financials Nintendo Co., Ltd.
