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 970672 633691 900704 343
Operating income (EBITDA)54 89842 11974 64980 52583 06385 829
Operating profit (EBIT)19 726-9 8282 37136 50041 50035 000
Pre-Tax Profit (EBT)16 357-13 897-2 45134 20039 10043 800
Net income5 993-14 195-14 64821 20924 80926 729
EPS ( JPY)11,3-26,7-27,539,746,650,3
Dividend per Share ( JPY)10,0-2,005,008,569,14
Yield2,02%-0,40%1,01%1,73%1,85%
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 576261 895243 709
Finance------
Operating income (EBITDA)54 89842 11974 64980 52583 06385 829
Leverage
(Debt/EBITDA)
4,06x6,51x3,48x3,47x3,15x2,84x
Capital Expenditure49 10255 24433 35036 00035 00035 800
Book Value Per Share (BVPS)370  JPY376  JPY375  JPY398  JPY435  JPY482  JPY
Cash Flow per Share75,5  JPY38,8  JPY50,8  JPY111  JPY119  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 263 569 M JPY -
Entreprise Value (EV) 543 146 M JPY 525 464 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 12,5x 10,6x
Capitalization / Revenue 0,39x 0,38x
EV / Revenue 0,81x 0,76x
EV / EBITDA 6,75x 6,33x
Yield (DPS / Price) 1,01% 1,73%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,43% 6,00%
operating Leverage (Delta EBIT / Delta Sales) # 4,78x
Net Margin (Net Profit / Revenue) 3,15% 3,59%
ROA (Net Profit / Asset) 3,98% 4,39%
ROE (Net Profit / Equities) 10,0% 10,1%
Rate of Dividend 12,6% 18,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,35% 5,06%
Cash Flow / Sales (Taux d'autofinancement) 8,78% 9,18%
Capital Intensity (Assets / Sales) 0,79x 0,82x
Financial Leverage (Net Debt / EBITDA) 3,47x 3,15x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF