Financials NTN Corporation

Equities

6472

JP3165600002

Industrial Machinery & Equipment

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-04-26 am EDT			5-day change	1st Jan Change
306.9 ^JPY	-2.88%		+0.92%	+18.04%

Feb. 02	NTN Corporation Revises Consolidated Earning Guidance for the Fiscal Year Ending March 31, 2024	CI
Feb. 02	NTN Corporation Provides Dividend Guidance for the Year Ending March 31, 2024	CI

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	174,187	100,387	181,127	113,605	178,912	162,955	-	-
Enterprise Value (EV) ¹	434,287	385,235	448,961	378,992	438,546	430,394	411,486	388,969
P/E ratio	-25 x	-2.28 x	-15.6 x	15.5 x	17.3 x	15.1 x	9.93 x	8.05 x
Yield	4.57%	2.65%	-	-	1.48%	3.26%	3.61%	4.48%
Capitalization / Revenue	0.24 x	0.15 x	0.32 x	0.18 x	0.23 x	0.2 x	0.19 x	0.18 x
EV / Revenue	0.59 x	0.59 x	0.8 x	0.59 x	0.57 x	0.52 x	0.48 x	0.44 x
EV / EBITDA	6.74 x	8.68 x	13.9 x	8.46 x	7.41 x	6.55 x	5.51 x	4.79 x
EV / FCF	-19.4 x	-21.3 x	24,222 x	33 x	21.5 x	21.9 x	16.9 x	13.4 x
FCF Yield	-5.16%	-4.69%	0%	3.03%	4.64%	4.56%	5.91%	7.45%
Price to Book	0.76 x	0.64 x	1.06 x	0.57 x	0.81 x	0.7 x	0.67 x	0.63 x
Nbr of stocks (in thousands)	531,057	531,149	531,164	530,865	530,896	530,972	-	-
Reference price ²	328.0	189.0	341.0	214.0	337.0	306.9	306.9	306.9
Announcement Date	5/15/19	6/17/20	5/14/21	5/13/22	5/12/23	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	733,569	651,495	562,847	642,023	773,960	831,800	860,150	887,650
EBITDA ¹	64,450	44,362	32,340	44,778	59,193	65,720	74,700	81,200
EBIT ¹	26,945	7,056	-3,138	6,880	17,145	25,300	33,100	38,683
Operating Margin	3.67%	1.08%	-0.56%	1.07%	2.22%	3.04%	3.85%	4.36%
Earnings before Tax (EBT) ¹	2,938	-33,949	-1,256	17,619	10,807	17,200	26,375	31,825
Net income ¹	-6,958	-43,992	-11,641	7,341	10,367	10,808	16,408	20,242
Net margin	-0.95%	-6.75%	-2.07%	1.14%	1.34%	1.3%	1.91%	2.28%
EPS ²	-13.10	-82.83	-21.92	13.83	19.53	20.35	30.90	38.13
Free Cash Flow ¹	-22,390	-18,058	18.54	11,468	20,361	19,633	24,333	28,961
FCF margin	-3.05%	-2.77%	0%	1.79%	2.63%	2.36%	2.83%	3.26%
FCF Conversion (EBITDA)	-	-	0.06%	25.61%	34.4%	29.87%	32.57%	35.67%
FCF Conversion (Net income)	-	-	-	156.22%	196.4%	181.65%	148.3%	143.08%
Dividend per Share ²	15.00	5.000	-	-	5.000	10.00	11.08	13.75
Announcement Date	5/15/19	6/17/20	5/14/21	5/13/22	5/12/23	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2020 S2	2021 S1	2021 S2	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	334,493	317,002	239,221	323,626	149,173	305,796	162,330	173,897	172,614	199,088	371,702	197,720	204,538	200,768	208,879	409,647	210,898	212,385	212,850	217,450	221,100	220,150
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	4,486	2,570	-12,323	9,185	-46	1,608	934	4,338	-783	4,643	3,860	6,031	7,254	1,490	5,273	6,763	8,630	10,902	3,950	5,950	9,700	10,750
Operating Margin	1.34%	0.81%	-5.15%	2.84%	-0.03%	0.53%	0.58%	2.49%	-0.45%	2.33%	1.04%	3.05%	3.55%	0.74%	2.52%	1.65%	4.09%	5.13%	1.86%	2.74%	4.39%	4.88%
Earnings before Tax (EBT) ¹	2,145	-	-12,894	-	-951	1,603	1,049	-	10	3,583	3,593	2,893	4,321	1,925	-	4,478	6,536	7,500	700	4,300	7,800	8,300
Net income ¹	1,134	-	-14,413	-	-2,232	-1,048	-460	8,849	-2,487	854	-1,633	879	11,121	1,641	2,483	4,124	3,558	5,259	-400	3,200	6,700	7,100
Net margin	0.34%	-	-6.02%	-	-1.5%	-0.34%	-0.28%	5.09%	-1.44%	0.43%	-0.44%	0.44%	5.44%	0.82%	1.19%	1.01%	1.69%	2.48%	-0.19%	1.47%	3.03%	3.23%
EPS	2.140	-	-27.14	-	-4.200	-1.970	-0.8700	16.67	-4.690	1.610	-3.080	1.660	20.95	3.090	-	7.770	6.700	-	-	-	-	-
Dividend per Share	5.000	-	-	-	-	-	-	-	-	-	2.500	-	-	-	-	5.000	-	-	-	-	-	-
Announcement Date	10/31/19	6/17/20	10/30/20	5/14/21	10/29/21	10/29/21	1/31/22	5/13/22	8/2/22	10/31/22	10/31/22	2/2/23	5/12/23	8/2/23	10/31/23	10/31/23	2/2/24	-	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	260,100	284,848	267,834	265,387	259,634	267,438	248,531	226,014
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	4.036 x	6.421 x	8.282 x	5.927 x	4.386 x	4.069 x	3.327 x	2.783 x
Free Cash Flow ¹	-22,390	-18,058	18.5	11,468	20,361	19,633	24,333	28,961
ROE (net income / shareholders' equity)	-2.9%	-22.8%	-7.1%	4%	5%	4.55%	6.91%	8.13%
ROA (Net income/ Total Assets)	2.65%	-5.5%	-0.72%	0.87%	1.4%	1.62%	2.06%	2.38%
Assets ¹	-263,034	799,855	1,616,177	846,020	742,356	665,231	797,295	850,044
Book Value Per Share ²	433.0	294.0	321.0	373.0	416.0	439.0	459.0	484.0
Cash Flow per Share ²	60.20	82.40	44.90	85.20	98.70	97.00	108.0	117.0
Capex ¹	54,812	57,675	31,430	25,399	26,035	28,250	29,500	29,750
Capex / Sales	7.47%	8.85%	5.58%	3.96%	3.36%	3.4%	3.43%	3.35%
Announcement Date	5/15/19	6/17/20	5/14/21	5/13/22	5/12/23	-	-	-

¹JPY in Million²JPY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NTN Corporation

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

306.9 JPY

Average target price

338.3 JPY

Spread / Average Target

+10.24%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Industrial Machinery & Equipment

	1st Jan change	Capi.
NTN CORPORATION	+18.04%	1.08B
ATLAS COPCO AB	+11.73%	80.77B
PARKER-HANNIFIN CORPORATION	+20.17%	70.55B
INGERSOLL RAND INC.	+20.89%	37.13B
XYLEM INC.	+15.77%	31.58B
FANUC CORPORATION	+9.19%	27.09B
FORTIVE CORPORATION	+3.18%	26.83B
SANDVIK AB	+4.22%	25.6B
TECHTRONIC INDUSTRIES CO. LTD.	+16.93%	24.96B
DOVER CORPORATION	+17.14%	24.61B

Other Industrial Machinery & Equipment