Member access

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

NTN CORPORATION (6472)

1
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
NTN CORPORATION : Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201120122013201420152016
Sales530 055543 468539 594630 870655 750676 213
Operating income (EBITDA)60 49554 89842 11970 66375 96378 029
Operating profit (EBIT)-19 726-9 82820041 00048 000
Pre-Tax Profit (EBT)22 85416 357-13 8978 80032 80037 300
Net income14 3995 993-14 195-14 61319 15321 583
EPS ( JPY)27,111,3-26,7-27,134,836,9
Dividend per Share ( JPY)10,010,0-0,603,305,00
Yield2,74%2,74%-0,16%0,90%1,37%
Announcement Date05/16/2011
07:05am
05/15/2012
12:56pm
05/15/2013
10:46am
---
Finances - Leverage
NTN CORPORATION : Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201120122013201420152016
Debt186 868222 617274 008291 844277 180260 713
Finance------
Operating income (EBITDA)60 49554 89842 11970 66375 96378 029
Leverage
(Debt/EBITDA)
3,09x4,06x6,51x4,13x3,65x3,34x
Capital Expenditure27 56749 10255 24437 00032 50032 250
Book Value Per Share (BVPS)376  JPY370  JPY376  JPY373  JPY396  JPY439  JPY
Cash Flow per Share94,7  JPY75,5  JPY38,8  JPY47,3  JPY106  JPY116  JPY
Announcement Date05/16/2011
07:05am
05/15/2012
12:56pm
05/15/2013
10:46am
---
Balance Sheet Analysis
NTN CORPORATION : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 194 349 M JPY -
Company Value 486 194 M JPY 471 530 M JPY
Valuation 2014e 2015e
PER (Price / EPS) 10,5x
Capitalization / Revenue 0,31x 0,30x
EV / Revenue 0,77x 0,72x
EV / EBITDA 6,88x 6,21x
Yield (DPS / Price) 0,16% 0,90%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 0,03% 6,25%
operating Leverage (Delta EBIT / Delta Sales) 6,03x #
Net Margin (Net Profit / Revenue) -2,32% 2,92%
ROA (Net Profit / Asset) 4,05% 4,49%
ROE (Net Profit / Equities) -4,71% 9,23%
Rate of Dividend -2,21% 9,48%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,86% 4,96%
Cash Flow / Sales (Taux d'autofinancement) 3,99% 8,57%
Capital Intensity (Assets / Sales) -0,57x 0,65x
Financial Leverage (Net Debt / EBITDA) 4,13x 3,65x
EPS & Dividend
NTN CORPORATION : EPS Dividend
Dynamic quotes  
ON
| OFF