Valuation NTN Corporation OTC Markets

Stocks

Market Closed - OTC Markets 13:09:10 2026-07-13 EDT			5-day change	1st Jan Change
2.330 ^USD	-.--%		-.--%	-0.85%

08-04	NTN Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	NTN Corporation Proposes Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable on June 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	113,605	178,912	166,566	128,439	189,826	228,770	-	-
Change	-	57.49%	-6.9%	-22.89%	47.8%	20.52%	-	-
Enterprise Value (EV) ¹	378,992	438,546	398,593	350,914	376,368	418,637	401,764	383,594
Change	-	15.71%	-9.11%	-11.96%	7.25%	11.23%	-4.03%	-4.52%
P/E	15.5x	17.3x	15.8x	-5.4x	13.6x	15.2x	10.7x	8.49x
PBR	0.57x	0.81x	0.63x	0.55x	0.64x	0.79x	0.76x	0.69x
PEG	-	0.4x	8.12x	0x	-0x	1.82x	0.3x	0.3x
Capitalization / Revenue	0.18x	0.23x	0.2x	0.16x	0.23x	0.27x	0.26x	0.25x
EV / Revenue	0.59x	0.57x	0.48x	0.43x	0.46x	0.49x	0.46x	0.43x
EV / EBITDA	8.46x	7.41x	5.7x	5.37x	5.26x	5.5x	4.92x	4.21x
EV / EBIT	55.1x	25.6x	14.2x	15.3x	12.1x	11.3x	9.12x	7.43x
EV / FCF	33x	21.5x	9.93x	17.8x	17.4x	32.2x	14.9x	11.6x
FCF Yield	3.03%	4.64%	10.1%	5.6%	5.75%	3.11%	6.71%	8.6%
Dividend per Share ²	-	5	10	11	11	13	16	19
Rate of return	-	1.48%	3.19%	4.53%	3.45%	3.38%	4.16%	4.94%
EPS ²	13.83	19.53	19.91	-44.9	23.4	25.35	36.07	45.35
Distribution rate	-	25.6%	50.2%	-24.5%	47%	51.3%	44.4%	41.9%
Net sales ¹	642,023	773,960	836,285	825,587	826,344	858,100	875,200	898,900
EBITDA ¹	44,778	59,193	69,951	65,338	71,527	76,133	81,700	91,150
EBIT ¹	6,880	17,145	28,149	22,959	31,034	37,133	44,033	51,650
Net income ¹	7,341	10,367	10,568	-23,801	12,871	15,067	21,433	26,950
Net Debt ¹	265,387	259,634	232,027	222,475	186,542	189,867	172,994	154,824
Reference price ²	214.00	337.00	313.70	242.60	319.30	384.80	384.80	384.80
Nbr of stocks (in thousands)	530,865	530,896	530,972	529,426	594,507	594,517	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
PARKER-HANNIFIN CORPORATION	29.61x	5.07x	18.46x	0.88%	117B
FANUC CORPORATION	26.23x	4.8x	16.82x	2.29%	34.7B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.58x	1.76x	12.67x	2.28%	29.93B
INGERSOLL RAND INC.	28.67x	3.84x	14.52x	0.12%	28.19B
SMC CORPORATION	19.06x	3.24x	10.37x	1.6%	26.84B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	102.54x	36.09x	79.07x	0.41%	24.93B
DOVER CORPORATION	20.9x	3.03x	13.08x	1.12%	25.49B
XYLEM INC.	23.49x	2.87x	12.36x	1.61%	25.12B
ALFA LAVAL AB	26.07x	3.26x	15.94x	1.74%	23.41B
Average	33.02x	7.11x	21.48x	1.34%	37.25B
Weighted average by Cap.	31.59x	6.36x	20.26x	1.24%