OTCMNTDOY
Market cap67bUSD
Dec 20, Last price
14.70USD
1D
-2.33%
1Q
9.93%
Jan 2017
183.24%
Name
Nintendo Co Ltd
Chart & Performance
Profile
Nintendo Co., Ltd. engages in the development, manufacture, and sale of home entertainment products. The company is headquartered in Kyoto-Shi, Kyoto-Fu and currently employs 5,944 full-time employees. The firm's main products include game machines such as portable and console game machines and software, as well as trump and Carta (Japanese-style playing cards). The console game machines are hardware and software for mobile games and home console games, developed by the Company and its affiliates, manufactured mainly by the Company, and sold mainly by the affiliates overseas.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 1,671,865,000 4.38% | 1,601,677,000 -5.52% | 1,695,344,000 -3.61% | |||||||
Cost of revenue | 1,134,315,000 | 1,089,058,000 | 1,094,779,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 537,550,000 | 512,619,000 | 600,565,000 | |||||||
NOPBT Margin | 32.15% | 32.01% | 35.42% | |||||||
Operating Taxes | 190,080,000 | 167,957,000 | 196,674,000 | |||||||
Tax Rate | 35.36% | 32.76% | 32.75% | |||||||
NOPAT | 347,470,000 | 344,662,000 | 403,891,000 | |||||||
Net income | 490,602,000 13.36% | 432,768,000 -9.40% | 477,691,000 -0.56% | |||||||
Dividends | (236,240,000) | (238,700,000) | (240,560,000) | |||||||
Dividend yield | 2.48% | 3.99% | 3.30% | |||||||
Proceeds from repurchase of equity | (50,733,000) | (95,350,000) | ||||||||
BB yield | 0.85% | 1.31% | ||||||||
Debt | ||||||||||
Debt current | 1,344,000 | 1,141,000 | ||||||||
Long-term debt | 4,671,000 | 4,941,000 | 5,093,000 | |||||||
Deferred revenue | (46,997,000) | |||||||||
Other long-term liabilities | 67,120,000 | 54,338,000 | 9,228,000 | |||||||
Net debt | (2,538,654,000) | (2,191,076,000) | (2,050,353,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 462,097,000 | 322,843,000 | 289,661,000 | |||||||
CAPEX | (16,123,000) | (22,190,000) | (7,587,000) | |||||||
Cash from investing activities | (630,632,000) | 111,507,000 | 93,699,000 | |||||||
Cash from financing activities | (236,958,000) | (290,973,000) | (337,010,000) | |||||||
FCF | 338,461,000 | 330,317,000 | 402,296,000 | |||||||
Balance | ||||||||||
Cash | 2,252,705,000 | 1,879,365,000 | 1,710,891,000 | |||||||
Long term investments | 290,620,000 | 317,996,000 | 345,696,000 | |||||||
Excess cash | 2,459,731,750 | 2,117,277,150 | 1,971,819,800 | |||||||
Stockholders' equity | 2,860,910,000 | 4,669,235,000 | 4,278,079,000 | |||||||
Invested Capital | 212,386,250 | 75,466,850 | 8,337,200 | |||||||
ROIC | 241.42% | 822.54% | ||||||||
ROCE | 20.12% | 22.89% | 29.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,164,235 | 1,165,213 | 1,180,440 | |||||||
Price | 8,196.00 59.73% | 5,131.00 -16.80% | 6,167.00 -0.23% | |||||||
Market cap | 9,542,070,060 59.60% | 5,978,707,903 -17.87% | 7,279,773,480 -1.13% | |||||||
EV | 7,004,653,060 | 5,934,663,903 | 7,233,156,480 | |||||||
EBITDA | 555,406,000 | 523,659,000 | 611,092,000 | |||||||
EV/EBITDA | 12.61 | 11.33 | 11.84 | |||||||
Interest | 166,000 | 122,000 | 281,000 | |||||||
Interest/NOPBT | 0.03% | 0.02% | 0.05% |