Nintendo Co., Ltd.

OTC

NTDOF

Stock

Yield per half year: +44.3%
Dividend yield: 1.61%
Sector: Communication Services

Reporting Nintendo Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥	19.54	24.62	36.65	44.36	41.22	55.47	63.16	410.97	50.06		50.7	124.18	3.96
Выручка, млрд ¥		504.46	489.1	1 055.68	1 200.56	1 308.52	1 758.91	1 695.34	1 601.68	1 671.87	1 671.87	1607.26	5.02
Чистая прибыль, млрд ¥		16.51	102.57	139.59	194.01	258.64	480.38	477.69	432.77	490.6	490.6	428.02	13.66
EV, млрд ¥					-596.79	-603.55	-821.73	6 406.42	4 644.26	8 167.86	8 167.86	3558.65	-268.38
EBIT, млрд ¥		43.09	-24.44	185.68	264.85	370.91	679.17	674.67	600.88	528.94	528.94	570.91	7.36
EBITDA, млрд ¥		43.1	-24.44	185.68	264.85	370.91	689.97	685.2	611.92	546.8	546.8	580.96	8.07
OIBDA, млрд ¥						464.68	852.54	800.27	683.53	585.14	585.14	677.23	4.72
Баланс стоимость, млрд ¥		1 160.78	1 250.84	1 319.03	1 409.71	1 540.69	1 874.37	2 069.04	2 266.23	2 603.76	2 603.76	2070.82	11.06
FCF, млрд ¥		50.52	8.64	142.6	159.79	337.91	605.1	282.07	300.65	445.97	445.97	394.34	5.71
Операционный денежный поток, млрд ¥		55.19	19.1	152.21	170.53	347.75	612.11	289.66	322.84	462.1	462.1	406.89	5.85
Операционная прибыль, млрд ¥		32.88	29.36	177.56	249.7	352.37	640.63	592.76	504.38	528.94	528.94	523.82	8.46
Операционные расходы, млрд ¥		188.08	169.54	225.98	251.49	289.33	329.84	353.28	381.07	425.39	425.39	355.78	8.01
CAPEX, млрд ¥		4.67	10.46	9.61	10.74	9.84	7.01	7.59	22.19	16.12	16.12	12.55	10.38

	2010Q1	2010Q2	2010Q3	2010Q4	2011Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ¥						60.02	53.03	579.82	536.67	486.24	48.34	47.06	49.75	51.09	52.29				49.71	1.58
Выручка, млрд ¥								375.13	307.46	349.51	638.2	306.5	461.34	334.9	598.56	277.07	246.64		383.70	-11.77
Чистая прибыль, млрд ¥								110.3	118.98	111.47	115.78	86.54	181.02	90.28	136.74	82.56	80.95		114.31	-14.87
EV, млрд ¥											34.42	-1 212.1	6 354.19	5 913.6	7 315.19	8 804.94	8 576.81	7 457.88	7613.68	4.75
EBIT, млрд ¥								157.08	166.76	119.14	189.85	190.4	253.87	94.3	184.54	64.53	54.51		130.35	-26.49
EBITDA, млрд ¥								157.08	166.76	119.14	189.85	190.4	253.87	126.26	187.35	68.24	58.97		138.94	-25.32
OIBDA, млрд ¥													192.63	130.45	235.11	50.21	32.53		128.19	-29.93
Баланс стоимость, млрд ¥									2 035.36	2 177.75	2 172.83	2 266.23	2 360.57	2 467.52	2 478.37	2 603.76	2 586.68	2 538.25	2534.92	0.57
FCF, млрд ¥		-76.58	-20.39	110.35	53.78					5.59	5.64	5.59	14.03	7.71	6.56				7.91	3.07
Операционный денежный поток, млрд ¥		-74.18	-18.87	112.16	59					5.59	5.64	5.59	14.03	7.71	6.56				7.91	3.07
Операционная прибыль, млрд ¥								120.21	101.65	118.74	190.15	93.83	185.44	94.47	184.5	64.53	54.51		116.69	-21.72
Операционные расходы, млрд ¥								91.8	82.95	88.27	115.9	93.94	95.66	96.47	121.7	111.57	55.09		96.10	-10.45
CAPEX, млрд ¥	2.84	2.4	1.51	1.81	5.22				2.63	2.8	2.82	2.79	7.02						3.61	21.70

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2009	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥				570.45	662.76	744.56	844.55	890.4	1 185.15	1 206.51	1 263.67	1 484.35	1 484.35	1206.02	10.76
Short Term Investments ¥				338.89	283.31	243.43	238.41	326.38	557.24	504.39	615.7	768.36	768.36	554.41	18.68
Long term investments ¥		141.4	120.87	145.84	179.4	221.94	191.7							171.95	9.66
Total Receivables ¥				45.33	106.39	69.83	78.17	133.05	140.57	140.99	119.7	93.52	93.52	125.57	-6.81
Total Current Assets ¥				1 021.14	1 140.74	1 265.93	1 344.97	1 501.58	2 020.38	2 126.21	2 314.51	2 573.3	2 573.3	2107.20	11.38
Чистые активы, млрд ¥			91.49	87.75	86.56	83.93	81.55	82.87	83.57	85.16	16.57		85.16	69.94	-27.29
Активы, млрд ¥				1 296.9	1 468.98	1 633.47	1 690.3	1 934.09	2 446.92	2 662.38	2 854.28	3 151.39	3 151.39	2609.81	10.26
Short Term Debt ¥							0.02	0.553	0.928	1.14	1.34	1.44	1.44	1.08	21.10
Задолженность, млрд ¥				136	218.01	309.9	275.51	393.19	572.31	593.08	587.82	546.4	546.4	538.56	6.80
Чистый долг, млрд ¥				-570.45	-662.76	-744.56	-844.49	-888.24	-1 179.39	-1 200.27	-1 257.38	-1 484.35	-1 484.35	-1201.9260	10.82
Долг, млрд ¥							0.0421	1.57	4.33	6.23	6.29	6.13	6.13	4.91	31.31
Interest income ¥					6.24	9.06	13.13	15.2	5.72	3.32	25.5			12.57	14.20
Расходы на обслуживание долга ¥	0.001							0.121	0.177	0.281	0.122	0.166	0.166	0.1734	6.53
Чист. проц. доходы, млрд ¥					6.24	9.06	13.13	15.2	5.55	3.04	25.38	0.3558	0.1765	9.91	-52.81
Амортизация, млрд ¥				0.0000	0.0001	0.000161	0.000172	0.000206	10.8	10.53	11.04	17.86	17.86	10.05	871.86
Себестоимость, млрд ¥				283.49	290.2	652.14	699.37	666.82	788.44	749.3	716.24	717.53	717.53	727.67	1.48
Товарно материальные запасы ¥				40.43	39.13	141.8	135.47	88.99	86.82	204.18	258.63	155.99	155.99	158.92	11.88

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥																	1 123.08	1 214.28	1 285.32	1 263.67	1 327.57	1 404.13	1 357.86	853.43	1 489.33	1 337.23	1288.40	-0.97
Short Term Investments ¥																	441.69	440.32	440.33	615.7	624.46	664.49	652.43	1 399.27	673.8	679.14	813.83	0.44
Long term investments ¥	248.71	271.25	221.94	284.22	266.66	241.58	191.7	307.27	321.4	300.88																	272.57	4.49
Total Receivables ¥																	121.72	160.27	240.98	119.93	145.66	128.86	208.87	93.52	76.49	108.53	123.25	-3.38
Total Current Assets ¥																	2 009.75	2 179.55	2 241.86	2 314.51	2 455.2	2 606.44	2 521.36	2 573.3	2 574.71	2 455.91	2546.34	-1.18
Чистые активы, млрд ¥											82.42	83.57	83.64	84.04	84.19	85.16	91.85	92.73	97.64		103.79						94.23	4.04
Активы, млрд ¥																	2 586.21	2 781.21	2 785.81	2 854.28	2 997.94	3 170.48	3 073.72	3 209.01	3 180.51	3 071.36	3141.02	-0.63
Short Term Debt ¥																				1.34				1.44			1.39	3.66
Задолженность, млрд ¥																	550.61	603.26	612.76	587.82	636.17	701.81	594.14	604.01	524.28	532.03	591.25	-5.39
Чистый долг, млрд ¥																	-1 091.26	-1 183	-1 255.46	-1 257.38	-1 289.93	-1 366.59	-1 318.72	-847.3	-1 446.55	-1 337.23	-1263.2780	-0.43
Долг, млрд ¥																	491.07	547.62	559.52	6.29	37.65	37.54	39.14	6.13	42.78		32.65	2.59
Interest income ¥														0.672	0.638	1.26	2.72	5.15	7.55	10.08	10.78	12.68	13.15				10.85	11.74
Расходы на обслуживание долга ¥													0.062	0.085	0.075	0.059	0.038				0.032	0.031	0.03	0.073	0.05		0.0432	9.34
Чист. проц. доходы, млрд ¥															0.563	1.21	2.72	5.15	7.55	9.95	10.75	12.65	13.12	0.1025			9.31	-59.95
Амортизация, млрд ¥																0.0001	0.0000	0.000122	0.0000	0.0000	0.0000	31.95	2.81	3.71	4.46		8.59	717.70
Себестоимость, млрд ¥																163.11	122.86	142.5	332.15	118.73	180.24	143.96	292.36	100.97	94.18		162.34	-12.17
Товарно материальные запасы ¥																	256.24	295.35	203.83	258.63	262.75	317.29	173.56	155.99	212.88	264.16	224.78	-3.60

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	137.4	853.87	1162.15	1615.3	2171.2	1207.75	404.67	371.41	421.39		421.39	915.28	-27.96
Цена акции ао		359.5	264.8	403.81	652	467.9	42	52.08	58.65	82.25	82.25	140.58	-29.37
Число акций ао, млн	120.13	120.13	120.13	119.12	119.12	117.32	1180.44	1165.21	1164.24		1164.24	749.27	57.77
FCF/акцию	420.55	71.95	1187.08	1341.38	2836.63	5157.54	238.96	258.02	383.06		383.06	1774.84	-33.00

	2010Q2	2010Q3	2010Q4	2011Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS							94.06	101.85	95.75	99.44	0.5614	155.48	77.54	117.45	70.91	69.53			98.18	-14.87
Цена акции ао							496.35	459.41	417.65	41.52	40.42	42.73	43.89	44.91			74.51	82.25	57.66	13.99
Число акций ао, млн					117.32	117.32	1168.18	1168.18	1164.23	1164.23	1164.23	1164.23	1164.24	1164.24					1164.23	0.00
FCF/акцию	-59.88	-15.94	86.29	4.74					4.8	4.85	4.8	12.05	6.62	5.63					6.79	3.03

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			1.42	8.2	10.58	13.76	16.79	25.63	24.23	19.96	20.15		20.15	16.57	21.35	3.72
ROA, %			1.27	6.98	8.55	11.48	13.37	19.63	18.7	15.69	16.34		16.34	6.50	16.75	4.09
ROIC, %							29.34	38.34	34.52	29.44			29.44	16.22	32.91	0.09
ROS, %				20.97	13.22	16.16	19.77	27.31	28.18	27.02	29.34	29.34	29.34	26.18	28.24	1.44
ROCE, %				-1.95	14.03	18.72	24.07	36.23	31.8	25.89	19.79	20.3	20.3	13.33	26.80	-10.94
Ebit margin, %							28.35	38.74	39.8	37.52	31.64	31.64	31.64		35.87	-3.97
Рентаб EBITDA, %				-5	17.59	22.06	28.35	39.23	40.42	38.2	32.71	32.71	32.71	39.08	36.65	-3.57
Чистая рентаб, %			3.27	20.97	13.22	16.16	19.77	27.31	28.18	27.02	29.34		29.34	26.18	26.32	8.22
Operation Margin, %				6	16.82	20.8	26.93	36.42	34.96	31.49	31.64	31.64	31.64	15.74	33.23	-2.77
Доходность FCF, %	-310.5	285.05	205.17	23.59	321.49	387.69	609.2	957.98	68.64	600.56					524.81	9.15

	2010Q2	2010Q3	2010Q4	2011Q1	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					5.33	5.85	5.12	5.33	3.82	8.21	3.96	5.81	3.39	3.23		16.57	4.92	-17.02
ROA, %					4.14	4.6	4.01	4.16	3.03	6.19	2.93	4.38	2.63	2.53		6.50	3.73	-16.38
ROS, %						38.7	31.89	18.14	28.24	39.24	26.96	22.85	29.8	32.82	29.34	26.18	28.35	1.71
ROCE, %						8.19	5.47	8.74	8.4	11.03	3.97	7.52	2.52	2.08	20.3	13.33	7.28	38.59
Ebit margin, %										55.03	28.16	30.83	23.29	22.1	31.64		27.20	2.36
Рентаб EBITDA, %						54.24	34.09	29.75	62.12	55.03	37.7	31.3	24.63	23.91	32.71	39.08	30.05	-2.80
Чистая рентаб, %					29.4	38.7	31.89	18.14	28.24	39.24	26.96	22.85	29.8	32.82		26.18	30.33	-3.51
Operation Margin, %						33.06	33.97	29.8	30.61	40.2	28.21	30.82	23.29	22.1	31.64	15.74	27.21	2.32
Доходность FCF, %	-19.4	-5.75	32.84	1.69			1.15	11.67	11.87	28.2	15.08	12.54					15.87	1.45

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	1.49	0.3573	0.3178	0.2124	0.2145	0.1315	15.92	13.64	19.67		19.67	11.64	9.92	146.87
P/BV	0.0212	0.0293	0.0336	0.0292	0.036	0.0337	3.68	2.6	3.71		3.71	1.57	2.01	152.71
P/S	0.0488	0.0749	0.042	0.0343	0.0424	0.0359	4.49	3.68	5.77		5.77	3.28	2.80	167.15
P/FCF		4.24	0.3111	0.2579	0.1642	0.1044	1.46	0.1665	0.1137	0.1137	0.1137	29.65	0.3917	1.72
E/P		2.8	3.15	4.71	4.66	7.61	1.16	8.64	9.68	9.68	9.68	6.45	7.35	4.93
EV/EBIT					10.85	9.32	9.5	7.73	15.44	15.44	15.44		11.49	10.62
EV/EBITDA				-3.06	-2.28	-1.62	9.35	7.59	14.94		14.94	7.88	5.60	-245.64
EV/S					3.08	3.61	3.78	2.9	4.89	4.89	4.89	3.95	4.01	6.26
EV/FCF					11.91	10.49	22.71	15.45	18.31	18.31	18.31	31.07	17.05	11.78
Debt/EBITDA				0.000211	0.0058	0.0084	0.0091	0.0103	0.0112	0.0112	0.0112	2.22	0.0100	5.92
Netdebt/Ebitda		27.12	-4.01	-3.19	-2.39	-1.71	-1.75	-2.05	-2.71	-2.71	-2.71	1.45	-2.1860	9.65
Debt/Ratio					0.0011	0.0024	0.0023	0.0022	0.0019	0.0019	0.0019	0.26	0.0021	-4.56
Debt/Equity					0.0014	0.0031	0.003	0.0028	0.0024	0.2097	0.2097	1.55	0.0442	132.30
Debt/Net Income					0.0084	0.012	0.0131	0.0145	0.0125	0.0125	0.0125	6.26	0.0129	0.82
PEG										-0.0845	-0.0845		-0.0845	0.00
Бета								1.81	1.26	2.09	2.09	1.30	1.72	4.91
Индекс Альтмана		0.3274	1.11	1.36	1.48	1.91	1.88	0.913	1.12	1.12	1.12	1.69	1.39	-10.13

	2010Q3	2010Q4	2011Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							5.26	4.51	4.36	0.4176	0.5438	15.45	15.37	17.46	19.67	25.66				11.64	18.72	10.68
P/BV								0.2637	0.2233	0.0222	0.0208	3.24	2.95	3.48	3.71	3.77	3.46			1.57	3.47	3.24
P/S							1.55	1.75	1.39	0.0757	0.1535	4.35	4.18	5.07	5.77	6.88				3.28	5.25	9.60
P/FCF	-17.38	3.04	59.34						86.98	8.57	8.42	3.55	6.63	7.97					0.1137	29.65	5.34	-57.72
E/P						3.69	0.1902	0.2217	0.2292	2.39	1.84	3.64	1.77	2.62					9.68	6.45	3.91	39.38
EV/EBIT												25.03	62.71	39.64	136.45	157.34			15.44		82.32	-24.45
EV/EBITDA										0.0875	-1.82	8.44	7.78	12.22	15.45	19.46				7.88	12.67	18.18
EV/S												13.77	17.66	12.22	31.78	34.77			4.89	3.95	20.26	-22.65
EV/FCF												452.9	767.4	1115.46					18.31	31.07	588.52	-55.16
Debt/EBITDA										0.1573	0.033	0.1483	0.2973	0.2089	0.0899	0.7254			0.0112	2.22	0.2665	-48.10
Netdebt/Ebitda								-6.54	-9.93	-6.61	-6.6	-5.08	-10.82	-7.04	-12.42	-24.53			-2.71	1.45	-11.5040	-24.19
Debt/Ratio												0.0126	0.0118	0.0127	0.0019	0.0134			0.0019	0.26	0.0083	-30.60
Debt/Equity												0.0159	0.0152	0.0158	0.0024	0.0165			0.2097	1.55	0.0519	69.03
Debt/Net Income												0.208	0.4158	0.2862	0.0743	0.5284			0.0125	6.26	0.2634	-50.39
PEG																			-0.0845		-0.0845	0.00
Бета																		-4.35	2.09	1.30	-1.1300	-169.32
Индекс Альтмана				0.6894	0.303	0.7332	0.6126	0.5946	0.4859	0.4863		0.4895						1.12	1.12	1.69	0.7403	18.18

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	11.84	24.93	14.38	64.83	77.98	108.33	194.02	238.7	236.24			236.24		171.05	24.82
Дивиденд			0.4848	0.6021	0.8297	1.53	1.34	0.5517	1.46	1.11	0.5403	0.7846		1.00	-16.61
Див доход, ао, %			0.1589	0.1631	0.2398	0.3276	0.248	1.31	3.48	2.09	1.14	1.61	4.47	1.65	35.67
Дивиденды / прибыль, %		151.04	14.02	46.44	40.19	41.88	40.39	50.36	55.16	48.15		48.15	45.00	47.19	2.83
Dividend Coverage Ratio											2.08	2.08		2.08	0.00

	2008Q4	2009Q1	2009Q2	2009Q3	2009Q4	2010Q1	2010Q2	2010Q3	2010Q4	2011Q1	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	77.99	6.42	88.49	11.11	31.38	3.16	75.37	9	16.66	1.29													21.10	-16.40
Дивиденд											0.5798	0.2499	0.7588	0.7664	1.28	0.0554	0.1156	0.4361	0.9268	0.5354			0.4139	57.41
Див доход, ао, %											0.2059	0.0661	0.2071	0.152	0.2112	0.0108	0.0233	0.1044	2.29	1.22		4.47	0.7297	157.39
Дивиденды / прибыль, %	115.2	9.64	209.12	40.88	25.49	8.77	-298.87	38.77	32.3	4.6												45.00	-42.8860	-12.11
Dividend Coverage Ratio																					2.08		2.08	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.7522	0.3986	0.4475	1.39	0.9644	0.9644	5.10
Персонал, чел				7 317	7 317		0.00

	CAGR 5

	CAGR 5