Valuation Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Delayed Japan Exchange Other stock markets 12:00:00 17/03/2026 pm IST			5-day change	1st Jan Change
9,820.00 ^JPY	-2.77%		+7.68%	-7.31%

16/03	Japan Shares Slip As Japan Signals No Naval Escort Plan For Hormuz	MT
16/03	Hit Pokemon Game Drives Sharp Rebound in Nintendo Shares	MT

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	1,16,43,572	-	-
Change	-	-1.73%	-17.44%	59.74%	23.35%	-1.08%	-	-
Enterprise Value (EV) ¹	56,20,613	60,28,756	47,09,995	72,89,395	97,12,360	96,86,600	95,97,194	93,55,424
Change	-	7.26%	-21.87%	54.76%	33.24%	-0.27%	-0.92%	-2.52%
P/E ratio	15.3x	15.2x	13.8x	19.4x	42.2x	28.5x	25.7x	21.4x
PBR	3.93x	3.5x	2.64x	3.66x	4.32x	4.07x	3.83x	3.51x
PEG	-	43.5x	-1.68x	1.4x	-1x	0.6x	2.4x	1.1x
Capitalization / Revenue	4.19x	4.27x	3.73x	5.71x	10.1x	4.99x	4.56x	4.25x
EV / Revenue	3.2x	3.56x	2.94x	4.36x	8.34x	4.15x	3.76x	3.41x
EV / EBITDA	8.63x	9.99x	9.14x	13.3x	32.6x	25.2x	19x	15x
EV / EBIT	8.77x	10.2x	9.34x	13.8x	34.4x	25.1x	19.2x	15.1x
EV / FCF	9.46x	15.7x	26.4x	16.3x	-1,400x	21.2x	24.9x	18.1x
FCF Yield	10.6%	6.36%	3.78%	6.12%	-0.07%	4.71%	4.01%	5.53%
Dividend per Share ²	222	203	186	211	120	203.8	222.1	260.1
Rate of return	3.59%	3.29%	3.63%	2.57%	1.19%	2.02%	2.2%	2.58%
EPS ²	403.3	404.7	371.4	421.4	239.5	354.3	392.6	471.8
Distribution rate	55.1%	50.2%	50.1%	50.1%	50.1%	57.5%	56.6%	55.1%
Net sales ¹	17,58,910	16,95,344	16,01,677	16,71,865	11,64,922	23,33,006	25,53,729	27,41,718
EBITDA ¹	6,51,432	6,03,287	5,15,415	5,46,797	2,97,914	3,83,871	5,04,758	6,25,531
EBIT ¹	6,40,634	5,92,760	5,04,375	5,28,941	2,82,553	3,86,642	5,01,028	6,20,238
Net income ¹	4,80,376	4,77,691	4,32,768	4,90,602	2,78,806	4,12,445	4,58,747	5,51,358
Net Debt ¹	-17,42,389	-12,06,506	-12,63,666	-22,52,705	-20,58,190	-19,56,972	-20,46,378	-22,88,148
Reference price ²	6,181.00	6,167.00	5,131.00	8,196.00	10,110.00	10,100.00	10,100.00	10,100.00
Nbr of stocks (in thousands)	11,91,232	11,73,222	11,64,229	11,64,239	11,64,248	11,52,829	-	-
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.	28.51x	4.15x	25.23x	2.02%	7.31TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	18.76x	9.02x	15.52x	-	632.38Cr
ASMODEE	37.52x	1.6x	9.59x	-.--%	255.61Cr
BLOKS GROUP LIMITED	21.22x	3.82x	14.15x	1.09%	211.25Cr
TOMY COMPANY, LTD.	23.01x	0.7x	6.09x	2.34%	153.04Cr
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	40.86x	-	-	-	54Cr
Average	28.31x	3.86x	14.12x	1.36%	1.44TCr
Weighted average by Cap.	27.86x	4.37x	23.43x	1.93%