Valuation NTN Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
386.40 ^JPY	+1.52%		+3.82%	+5.11%

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	229,721	-	-
Change	-	57.49%	-6.9%	-22.89%	47.8%	21.02%	-	-
Enterprise Value (EV) ¹	378,992	438,546	398,593	350,914	376,368	419,589	402,715	384,545
Change	-	15.71%	-9.11%	-11.96%	7.25%	11.48%	-4.02%	-4.51%
P/E	15.5x	17.3x	15.8x	-5.4x	13.6x	15.2x	10.7x	8.52x
PBR	0.57x	0.81x	0.63x	0.55x	0.64x	0.8x	0.77x	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	0.26x
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	5.51x	4.93x	4.22x
EV / EBIT	55.1x	25.6x	14.2x	15.3x	12.1x	11.3x	9.15x	7.45x
EV / FCF	33x	21.5x	9.93x	17.8x	17.4x	32.3x	14.9x	11.7x
FCF Yield	3.03%	4.64%	10.1%	5.6%	5.75%	3.1%	6.69%	8.58%
Dividend per Share ²	-	5	10	11	11	13	16	19
Rate of return	-	1.48%	3.19%	4.53%	3.45%	3.36%	4.14%	4.92%
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	386.40	386.40	386.40
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.($)
NTN CORPORATION	15.24x	0.49x	5.51x	3.36%	1.47B
PARKER-HANNIFIN CORPORATION	30.81x	5.27x	19.16x	0.85%	121B
FANUC CORPORATION	26.82x	4.93x	17.28x	2.24%	35.46B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.61x	1.85x	13.33x	2.17%	31.42B
INGERSOLL RAND INC.	30.13x	4.02x	15.19x	0.11%	29.63B
SMC CORPORATION	19.55x	3.3x	10.63x	1.58%	27.05B
DOVER CORPORATION	21.3x	3.09x	13.33x	1.1%	25.98B
XYLEM INC.	23.03x	2.82x	12.15x	1.64%	24.68B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	90.47x	34.14x	74.44x	0.42%	23.57B
ALFA LAVAL AB	25.88x	3.25x	15.9x	1.75%	24.01B
Average	30.48x	6.32x	19.69x	1.52%	34.46B
Weighted average by Cap.	31.01x	6.13x	19.98x	1.22%