Member access

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

NTN CORPORATION (6472)

2
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201320142015201620172018
Sales539 594638 970701 900729 833756 822755 500
Operating income (EBITDA)42 11974 64984 24189 02093 36791 000
Operating profit (EBIT)-9 8282 37141 83049 00038 000-
Pre-Tax Profit (EBT)-13 897-2 45137 06243 74048 260-
Net income-14 195-14 64823 35229 03532 38529 840
EPS ( JPY)-26,7-27,543,954,160,156,1
Dividend per Share ( JPY)-2,006,008,8311,415,0
Yield-0,27%0,81%1,20%1,55%2,03%
Announcement Date05/15/2013
10:46am
05/14/2014
03:00am
05/13/2015
08:22am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201320142015201620172018
Debt274 008260 021280 011265 802246 165253 130
Finance------
Operating income (EBITDA)42 11974 64984 24189 02093 36791 000
Leverage
(Debt/EBITDA)
6,51x3,48x3,32x2,99x2,64x2,78x
Capital Expenditure55 24433 35031 13135 40036 20030 000
Book Value Per Share (BVPS)376  JPY375  JPY461  JPY468  JPY518  JPY590  JPY
Cash Flow per Share38,8  JPY50,8  JPY120  JPY109  JPY131  JPY143  JPY
Announcement Date05/15/2013
10:46am
05/14/2014
03:00am
05/13/2015
08:22am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 393 491 M JPY -
Entreprise Value (EV) 659 293 M JPY 639 656 M JPY
Valuation 2016e 2017e
PER (Price / EPS) 13,7x 12,3x
Capitalization / Revenue 0,54x 0,52x
EV / Revenue 0,90x 0,85x
EV / EBITDA 7,41x 6,85x
Yield (DPS / Price) 1,20% 1,55%
Price to book (Price / BVPS) 1,58x 1,43x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 6,71% 5,02%
operating Leverage (Delta EBIT / Delta Sales) 4,31x -
Net Margin (Net Profit / Revenue) 3,98% 4,28%
ROA (Net Profit / Asset) 3,56% 3,89%
ROE (Net Profit / Equities) 11,9% 12,0%
Rate of Dividend 16,3% 19,0%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,85% 4,78%
Cash Flow / Sales (Taux d'autofinancement) 7,92% 9,22%
Capital Intensity (Assets / Sales) 1,12x 1,10x
Financial Leverage (Net Debt / EBITDA) 2,99x 2,64x
Price Earning Ratio
EPS & Dividend