Valuation Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-12-05 EST			5-day change	1st Jan Change
12,500.00 ^JPY	-2.91%		-5.87%	+34.93%

12-02	Kinder Joy®? and Nintendo®? Collab for A Limited-Edition Super Mario Collection	CI
11-29	AI helps drive record $11.8 billion in Black Friday online spending	RE

Company Valuation: Nintendo Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,363,002	7,235,262	5,973,661	9,542,100	11,770,550	14,553,238	-	-
Change	-	-1.73%	-17.44%	59.74%	23.35%	23.64%	-	-
Enterprise Value (EV) ¹	5,620,613	6,028,756	4,709,995	7,289,395	9,712,360	12,339,288	12,353,978	12,184,545
Change	-	7.26%	-21.87%	54.76%	33.24%	27.05%	0.12%	-1.37%
P/E ratio	15.3x	15.2x	13.8x	19.4x	42.2x	35.9x	28.4x	24x
PBR	3.93x	3.5x	2.64x	3.66x	4.32x	5.07x	4.59x	4.2x
PEG	-	43.5x	-1.68x	1.4x	-1x	0.8x	1.1x	1.3x
Capitalization / Revenue	4.19x	4.27x	3.73x	5.71x	10.1x	6.19x	5.63x	5.26x
EV / Revenue	3.2x	3.56x	2.94x	4.36x	8.34x	5.25x	4.78x	4.4x
EV / EBITDA	8.63x	9.99x	9.14x	13.3x	32.6x	28.4x	20x	16.6x
EV / EBIT	8.77x	10.2x	9.34x	13.8x	34.4x	29.6x	20.4x	16.3x
EV / FCF	9.46x	15.7x	26.4x	16.3x	-1,400x	26.9x	30.7x	20.8x
FCF Yield	10.6%	6.36%	3.78%	6.12%	-0.07%	3.72%	3.25%	4.81%
Dividend per Share ²	222	203	186	211	120	202.6	244.2	301.8
Rate of return	3.59%	3.29%	3.63%	2.57%	1.19%	1.62%	1.95%	2.41%
EPS ²	403.3	404.7	371.4	421.4	239.5	348.3	440.9	521.2
Distribution rate	55.1%	50.2%	50.1%	50.1%	50.1%	58.2%	55.4%	57.9%
Net sales ¹	1,758,910	1,695,344	1,601,677	1,671,865	1,164,922	2,351,215	2,583,955	2,768,657
EBITDA ¹	651,432	603,287	515,415	546,797	297,914	434,510	618,144	735,167
EBIT ¹	640,634	592,760	504,375	528,941	282,553	416,872	605,835	748,720
Net income ¹	480,376	477,691	432,768	490,602	278,806	408,663	515,508	609,818
Net Debt ¹	-1,742,389	-1,206,506	-1,263,666	-2,252,705	-2,058,190	-2,213,951	-2,199,260	-2,368,693
Reference price ²	6,181.00	6,167.00	5,131.00	8,196.00	10,110.00	12,500.00	12,500.00	12,500.00
Nbr of stocks (in thousands)	1,191,232	1,173,222	1,164,229	1,164,239	1,164,248	1,164,259	-	-
Announcement Date	5/6/21	5/10/22	5/9/23	5/7/24	5/8/25	-	-	-

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.	35.89x	5.25x	28.4x	1.62%	93.64B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	19.24x	9.13x	15.25x	-	6.53B
ASMODEE	44.25x	1.86x	11.41x	-.--%	2.9B
BLOKS GROUP LIMITED	22.43x	4.08x	14.4x	1.01%	2.32B
TOMY COMPANY, LTD.	14.12x	0.7x	6.07x	2.41%	1.58B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	42.63x	-	-	-	545M
Average	29.76x	4.20x	15.11x	1.26%	17.92B
Weighted average by Cap.	34.52x	5.30x	26.50x	1.57%