Member access

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

NTN CORPORATION (6472)

1
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Sales543 468539 594638 970677 491701 336715 438
Operating income (EBITDA)54 89842 11974 64980 91184 11186 100
Operating profit (EBIT)19 726-9 8282 37136 50041 50035 000
Pre-Tax Profit (EBT)16 357-13 897-2 45135 06040 28044 640
Net income5 993-14 195-14 64821 19725 18826 914
EPS ( JPY)11,3-26,7-27,540,047,551,1
Dividend per Share ( JPY)10,0-2,005,007,648,88
Yield1,88%-0,38%0,94%1,44%1,67%
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 021276 103260 574245 125
Finance------
Operating income (EBITDA)54 89842 11974 64980 91184 11186 100
Leverage
(Debt/EBITDA)
4,06x6,51x3,48x3,41x3,10x2,85x
Capital Expenditure49 10255 24433 35036 00035 00035 800
Book Value Per Share (BVPS)370  JPY376  JPY375  JPY388  JPY426  JPY473  JPY
Cash Flow per Share75,5  JPY38,8  JPY50,8  JPY113  JPY121  JPY125  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 283 271 M JPY -
Entreprise Value (EV) 559 374 M JPY 543 845 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 13,3x 11,2x
Capitalization / Revenue 0,42x 0,40x
EV / Revenue 0,83x 0,78x
EV / EBITDA 6,91x 6,47x
Yield (DPS / Price) 0,94% 1,44%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,39% 5,92%
operating Leverage (Delta EBIT / Delta Sales) # 3,89x
Net Margin (Net Profit / Revenue) 3,13% 3,59%
ROA (Net Profit / Asset) 3,30% 3,74%
ROE (Net Profit / Equities) 10,2% 10,6%
Rate of Dividend 12,5% 16,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,31% 4,99%
Cash Flow / Sales (Taux d'autofinancement) 8,83% 9,17%
Capital Intensity (Assets / Sales) 0,95x 0,96x
Financial Leverage (Net Debt / EBITDA) 3,41x 3,10x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF