Member access

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

NTN CORPORATION (6472)

1
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Sales543 468539 594638 970696 940730 100750 050
Operating income (EBITDA)54 89842 11974 64983 66788 80090 475
Operating profit (EBIT)19 726-9 8282 37138 50049 00038 000
Pre-Tax Profit (EBT)16 357-13 897-2 45137 07543 42548 075
Net income5 993-14 195-14 64822 17628 27629 611
EPS ( JPY)11,3-26,7-27,541,752,755,5
Dividend per Share ( JPY)10,0-2,005,008,3010,0
Yield1,59%-0,32%0,80%1,32%1,59%
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 021286 934271 591253 524
Finance------
Operating income (EBITDA)54 89842 11974 64983 66788 80090 475
Leverage
(Debt/EBITDA)
4,06x6,51x3,48x3,43x3,06x2,80x
Capital Expenditure49 10255 24433 35035 00035 50036 500
Book Value Per Share (BVPS)370  JPY376  JPY375  JPY413  JPY459  JPY505  JPY
Cash Flow per Share75,5  JPY38,8  JPY50,8  JPY115  JPY122  JPY135  JPY
Announcement Date05/15/2012
12:56pm
05/15/2013
10:46am
05/14/2014
03:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 334 387 M JPY -
Entreprise Value (EV) 621 321 M JPY 605 978 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 15,1x 11,9x
Capitalization / Revenue 0,48x 0,46x
EV / Revenue 0,89x 0,83x
EV / EBITDA 7,43x 6,82x
Yield (DPS / Price) 0,80% 1,32%
Price to book (Price / BVPS) 1,52x 1,37x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,52% 6,71%
operating Leverage (Delta EBIT / Delta Sales) # 5,73x
Net Margin (Net Profit / Revenue) 3,18% 3,87%
ROA (Net Profit / Asset) 2,79% 3,43%
ROE (Net Profit / Equities) 10,7% 11,8%
Rate of Dividend 12,0% 15,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,02% 4,86%
Cash Flow / Sales (Taux d'autofinancement) 8,81% 8,92%
Capital Intensity (Assets / Sales) 1,14x 1,13x
Financial Leverage (Net Debt / EBITDA) 3,43x 3,06x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF