Financials Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Market Closed - Japan Exchange 02:00:00 2024-07-25 EDT 5-day change 1st Jan Change
8,280.00 JPY -2.43% Intraday chart for Nintendo Co., Ltd. -3.16% +12.52%

Projected Income Statement: Nintendo Co., Ltd.

Forecast Balance Sheet: Nintendo Co., Ltd.

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -1,216,784 -1,742,389 -1,206,506 -1,263,666 -2,252,705 -1,853,784 -2,010,358 -2,193,273
Change - -243.2% -169.24% -204.74% -278.27% -182.29% -208.45% -209.1%
Announcement Date 20-05-07 21-05-06 22-05-10 23-05-09 24-05-07 - - -
1JPY in Million
Estimates

Cash Flow Forecast: Nintendo Co., Ltd.

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 17,077 17,912 16,766 22,190 16,123 22,121 19,031 20,799
Change - 4.89% -6.4% 32.35% -27.34% 37.2% -13.97% 9.29%
Free Cash Flow (FCF) 1 159,320 594,194 383,360 178,154 445,974 329,299 377,818 450,494
Change - 272.96% -35.48% -53.53% 150.33% -26.16% 14.73% 19.24%
Announcement Date 20-05-07 21-05-06 22-05-10 23-05-09 24-05-07 - - -
1JPY in Million
Estimates

Forecast Financial Ratios: Nintendo Co., Ltd.

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) 27.66% 37.04% 35.58% 32.18% 32.71% 29.66% 28.25% 29.84%
EBIT Margin (%) 26.93% 36.42% 34.96% 31.49% 31.64% 29.37% 28.64% 30.16%
EBT Margin (%) 27.61% 38.73% 39.78% 37.51% 40.72% 35.16% 32.47% 33.13%
Net margin (%) 19.77% 27.31% 28.18% 27.02% 29.34% 24.58% 23.08% 23.74%
FCF / Net Income (%) 12.18% 33.78% 22.61% 11.12% 26.68% 22.76% 20.64% 22.27%

Profitability

        
ROA 19.89% 31% 26.26% 21.79% 22.66% 11.51% 11.68% 12.3%
ROE 17.5% 28.1% 24.2% 20% 20.1% 13.59% 14.51% 14.8%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.31% 1.02% 0.99% 1.39% 0.96% 1.53% 1.04% 1.03%
CAPEX / EBITDA (%) 4.72% 2.75% 2.78% 4.31% 2.95% 5.15% 3.68% 3.44%
CAPEX / FCF (%) 10.72% 3.01% 4.37% 12.46% 3.62% 6.72% 5.04% 4.62%

Items per share

        
Cash flow per share 1 225.1 412.3 413.6 380.9 436.7 292.1 274.7 289.7
Change - 83.14% 0.31% -7.91% 14.66% -33.11% 94.03% 105.47%
Dividend per Share 1 109 222 203 186 211 151.2 172.8 205.9
Change - 103.67% -8.56% -8.37% 13.44% -28.36% 114.31% 119.17%
Book Value Per Share 1 1,293 1,573 1,764 1,947 2,236 2,312 2,488 2,690
Change - 21.66% 12.08% 10.38% 14.89% 3.39% 107.58% 108.16%
EPS 1 217.1 403.3 404.7 371.4 421.4 300.8 360.8 402.2
Change - 85.73% 0.35% -8.22% 13.46% -28.61% 119.92% 111.49%
Nbr of stocks (in thousands) 1,191,238 1,191,232 1,173,222 1,164,229 1,164,239 1,164,238 1,164,238 1,164,238
Announcement Date 20-05-07 21-05-06 22-05-10 23-05-09 24-05-07 - - -
1JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
8,486.00JPY
Average target price
8,863.52JPY
Spread / Average Target
+4.45%
Consensus
  1. Stock Market
  2. Equities
  3. 7974 Stock
  4. Financials Nintendo Co., Ltd.