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 201220132014201520162017
Sales543 468539 594638 970696 867729 500749 933
Operating income (EBITDA)54 89842 11974 64983 70088 92090 867
Operating profit (EBIT)19 726-9 8282 37138 50049 00038 000
Pre-Tax Profit (EBT)16 357-13 897-2 45137 66043 74048 260
Net income5 993-14 195-14 64822 64428 22529 910
EPS ( JPY)11,3-26,7-27,542,552,756,0
Dividend per Share ( JPY)10,0-2,005,088,5010,9
Yield1,51%-0,30%0,77%1,28%1,64%
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 021280 622264 600246 113
Finance------
Operating income (EBITDA)54 89842 11974 64983 70088 92090 867
Leverage
(Debt/EBITDA)
4,06x6,51x3,48x3,35x2,98x2,71x
Capital Expenditure49 10255 24433 35035 00035 40036 200
Book Value Per Share (BVPS)370  JPY376  JPY375  JPY414  JPY459  JPY505  JPY
Cash Flow per Share75,5  JPY38,8  JPY50,8  JPY109  JPY121  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 353 556 M JPY -
Entreprise Value (EV) 634 177 M JPY 618 155 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 15,6x 12,6x
Capitalization / Revenue 0,51x 0,48x
EV / Revenue 0,91x 0,85x
EV / EBITDA 7,58x 6,95x
Yield (DPS / Price) 0,77% 1,28%
Price to book (Price / BVPS) 1,61x 1,45x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,52% 6,72%
operating Leverage (Delta EBIT / Delta Sales) # 5,82x
Net Margin (Net Profit / Revenue) 3,25% 3,87%
ROA (Net Profit / Asset) 2,87% 3,42%
ROE (Net Profit / Equities) 10,9% 11,9%
Rate of Dividend 12,0% 16,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,02% 4,85%
Cash Flow / Sales (Taux d'autofinancement) 8,32% 8,81%
Capital Intensity (Assets / Sales) 1,13x 1,13x
Financial Leverage (Net Debt / EBITDA) 3,35x 2,98x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF