Valuation Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Market Closed - Japan Exchange Other stock markets 12:00:00 18/07/2025 pm IST			5-day change	1st Jan Change
12,970.00 ^JPY	-0.12%		+2.25%	+40.00%

12/07	Tech Slips, but is Buoyed AI Optimism - Tech Roundup	DJ
03/07	Nintendo Announces Flying Sparks and Superstar	CI

Company Valuation: Nintendo Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	73,63,002	72,35,262	59,73,661	95,42,100	1,17,70,550	1,51,00,299	-	-
Change	-	-1.73%	-17.44%	59.74%	23.35%	28.29%	-	-
Enterprise Value (EV) ¹	56,20,613	60,28,756	47,09,995	72,89,395	97,12,360	1,31,72,235	1,30,18,404	1,26,91,894
Change	-	7.26%	-21.87%	54.76%	33.24%	35.62%	-1.17%	-2.51%
P/E ratio	15.3x	15.2x	13.8x	19.4x	42.2x	43.4x	31x	26.4x
PBR	3.93x	3.5x	2.64x	3.66x	4.32x	5.24x	4.75x	4.32x
PEG	-	43.5x	-1.68x	1.4x	-1x	1.8x	0.8x	1.5x
Capitalization / Revenue	4.19x	4.27x	3.73x	5.71x	10.1x	7.16x	6.33x	5.91x
EV / Revenue	3.2x	3.56x	2.94x	4.36x	8.34x	6.25x	5.45x	4.97x
EV / EBITDA	8.63x	9.99x	9.14x	13.3x	32.6x	33.6x	21.9x	18.1x
EV / EBIT	8.77x	10.2x	9.34x	13.8x	34.4x	34x	23x	18.4x
EV / FCF	9.46x	15.7x	26.4x	16.3x	-1,400x	33.7x	32.5x	26.1x
FCF Yield	10.6%	6.36%	3.78%	6.12%	-0.07%	2.97%	3.08%	3.84%
Dividend per Share ²	222	203	186	211	120	150.5	206.2	249.3
Rate of return	3.59%	3.29%	3.63%	2.57%	1.19%	1.16%	1.59%	1.92%
EPS ²	403.3	404.7	371.4	421.4	239.5	298.7	417.9	490.6
Distribution rate	55.1%	50.2%	50.1%	50.1%	50.1%	50.4%	49.3%	50.8%
Net sales ¹	17,58,910	16,95,344	16,01,677	16,71,865	11,64,922	21,08,091	23,87,017	25,54,962
EBITDA ¹	6,51,432	6,03,287	5,15,415	5,46,797	2,97,914	3,91,918	5,93,548	7,00,217
EBIT ¹	6,40,634	5,92,760	5,04,375	5,28,941	2,82,553	3,87,313	5,66,396	6,88,937
Net income ¹	4,80,376	4,77,691	4,32,768	4,90,602	2,78,806	3,45,399	4,84,379	5,71,360
Net Debt ¹	-17,42,389	-12,06,506	-12,63,666	-22,52,705	-20,58,190	-19,28,064	-20,81,895	-24,08,405
Reference price ²	6,181.00	6,167.00	5,131.00	8,196.00	10,110.00	12,970.00	12,970.00	12,970.00
Nbr of stocks (in thousands)	11,91,232	11,73,222	11,64,229	11,64,239	11,64,248	11,64,248	-	-
Announcement Date	06/05/21	10/05/22	09/05/23	07/05/24	08/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NINTENDO CO., LTD.	43.42x	6.25x	33.61x	1.16%	10TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	20.69x	9.69x	21.72x	-	769.94Cr
BLOKS GROUP LIMITED	29.18x	6.29x	18.25x	0.6%	404.01Cr
ASMODEE	27.02x	2.03x	12.29x	-.--%	308.47Cr
TOMY COMPANY, LTD.	15.71x	0.84x	6.91x	2.13%	190.17Cr
SHIFENG CULTURAL DEVELOPMENT CO., LTD.	50.53x	-	-	-	45Cr
Average	31.09x	5.02x	18.56x	0.97%	1.98TCr
Weighted average by Cap.	40.62x	6.28x	31.33x	1.12%