Member access

4-Traders Homepage  >  Shares  >  Tokyo  >  NTN CORPORATION    6472   JP3165600002

NTN CORPORATION (6472)

1
SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Sales543 468539 594638 970681 440708 070720 357
Operating income (EBITDA)54 89842 11974 64981 71386 18886 514
Operating profit (EBIT)19 726-9 8282 37138 50049 00038 000
Pre-Tax Profit (EBT)16 357-13 897-2 45136 02542 20044 825
Net income5 993-14 195-14 64821 42326 33227 164
EPS ( JPY)11,3-26,7-27,540,449,051,3
Dividend per Share ( JPY)10,0-2,005,007,909,00
Yield1,83%-0,37%0,92%1,45%1,65%
Announcement Date05/15/2012
12:56pm
05/15/2013
10:46am
05/14/2014
03:00am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Debt222 617274 008260 021279 675264 417247 914
Finance------
Operating income (EBITDA)54 89842 11974 64981 71386 18886 514
Leverage
(Debt/EBITDA)
4,06x6,51x3,48x3,42x3,07x2,87x
Capital Expenditure49 10255 24433 35036 25035 00036 000
Book Value Per Share (BVPS)370  JPY376  JPY375  JPY394  JPY436  JPY476  JPY
Cash Flow per Share75,5  JPY38,8  JPY50,8  JPY113  JPY123  JPY127  JPY
Announcement Date05/15/2012
12:56pm
05/15/2013
10:46am
05/14/2014
03:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 290 725 M JPY -
Entreprise Value (EV) 570 400 M JPY 555 142 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 13,5x 11,1x
Capitalization / Revenue 0,43x 0,41x
EV / Revenue 0,84x 0,78x
EV / EBITDA 6,98x 6,44x
Yield (DPS / Price) 0,92% 1,45%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,65% 6,92%
operating Leverage (Delta EBIT / Delta Sales) # 6,98x
Net Margin (Net Profit / Revenue) 3,14% 3,72%
ROA (Net Profit / Asset) 2,79% 3,47%
ROE (Net Profit / Equities) 10,3% 11,1%
Rate of Dividend 12,4% 16,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,32% 4,94%
Cash Flow / Sales (Taux d'autofinancement) 8,78% 9,26%
Capital Intensity (Assets / Sales) 1,13x 1,07x
Financial Leverage (Net Debt / EBITDA) 3,42x 3,07x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF