Valuation Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Delayed Japan Exchange Other stock markets 20:33:02 2025-06-16 EDT			5-day change	1st Jan Change
12,005.00 ^JPY	+0.50%		-0.70%	+29.48%

06-12	Nintendo Switch 2 Breaks Sales Records in First Four Days	MT
06-12	NINTENDO : Jefferies raises target again	CF

Company Valuation: Nintendo Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,956,740	7,363,002	7,235,262	5,973,661	9,542,100	13,906,945	-	-
Change	-	48.55%	-1.73%	-17.44%	59.74%	45.74%	-	-
Enterprise Value (EV) ¹	3,739,956	5,620,613	6,028,756	4,709,995	7,289,395	9,712,360	11,968,520	11,820,098
Change	-	50.29%	7.26%	-21.87%	54.76%	33.24%	-1.46%	-1.24%
P/E ratio	19.2x	15.3x	15.2x	13.8x	19.4x	42.2x	39.9x	28.8x
PBR	3.22x	3.93x	3.5x	2.64x	3.66x	4.32x	4.84x	4.4x
PEG	-	0.2x	43.5x	-1.68x	1.4x	-1x	1.5x	0.8x
Capitalization / Revenue	3.79x	4.19x	4.27x	3.73x	5.71x	10.1x	6.64x	5.86x
EV / Revenue	2.86x	3.2x	3.56x	2.94x	4.36x	8.34x	5.71x	4.98x
EV / EBITDA	10.3x	8.63x	9.99x	9.14x	13.3x	32.6x	30.1x	20.3x
EV / EBIT	10.6x	8.77x	10.2x	9.34x	13.8x	34.4x	30.6x	21x
EV / FCF	23.5x	9.46x	15.7x	26.4x	16.3x	-1,400x	34.3x	29.9x
FCF Yield	4.26%	10.6%	6.36%	3.78%	6.12%	-0.07%	2.92%	3.34%
Dividend per Share ²	109	222	203	186	211	120	150.4	197.5
Rate of return	2.62%	3.59%	3.29%	3.63%	2.57%	1.19%	1.26%	1.65%
EPS ²	217.1	403.3	404.7	371.4	421.4	239.5	299.6	414.2
Distribution rate	50.2%	55.1%	50.2%	50.1%	50.1%	50.1%	50.2%	47.7%
Net sales ¹	1,308,519	1,758,910	1,695,344	1,601,677	1,671,865	1,164,922	2,095,437	2,374,889
EBITDA ¹	361,927	651,432	603,287	515,415	546,797	297,914	396,975	583,685
EBIT ¹	352,370	640,634	592,760	504,375	528,941	282,553	390,605	562,120
Net income ¹	258,641	480,376	477,691	432,768	490,602	278,806	346,416	479,941
Net Debt ¹	-1,216,784	-1,742,389	-1,206,506	-1,263,666	-2,252,705	-2,058,190	-1,938,424	-2,086,847
Reference price ²	4,161.00	6,181.00	6,167.00	5,131.00	8,196.00	11,945.00	11,945.00	11,945.00
Nbr of stocks (in thousands)	1,191,238	1,191,232	1,173,222	1,164,229	1,164,239	1,164,248	-	-
Announcement Date	5/7/20	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NINTENDO CO., LTD.	50.23x	10.21x	39.66x	0.99%	95.53B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	22.55x	10.58x	23.72x	-	8.34B
BLOKS GROUP LIMITED	39.56x	8.89x	26.38x	0.15%	5.49B
TOMY COMPANY, LTD.	17.77x	0.91x	7.14x	2.05%	1.94B
SHIFENG CULTURAL DEVELOPMENT CO., LTD.	57.59x	-	-	-	510M
Average	37.54x	7.65x	24.22x	1.06%	22.36B
Weighted average by Cap.	47.11x	10.01x	37.24x	0.97%