TSE: 7974 - Nintendo Co., Ltd.

Yield per half year: +39.71%
Dividend yield: +2.81%
Sector: Communication Services

Reporting Nintendo Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					6 170			7 120	6170.00	0.00
Выручка, млрд ¥	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 ¥	139.59	194.01	258.64	480.38	477.69	432.77	490.6	490.6	428.02	13.66
EV, млрд ¥	-181.78	2 945.52	4 098.51	6 312.45	6 308.18	4 715.04	8 177.64	8 177.64	5922.36	14.82
EBIT, млрд ¥	199.73	271.21	352.37	640.63	592.76	504.38	680.89	680.89	554.21	14.08
EBITDA, млрд ¥	208.8	280.78	361.12	690.98	603.29	515.42	698.75	698.75	573.91	14.11
Баланс стоимость, млрд ¥	1 564.24	1 556.88	1 707.12	1 993.33	2 069.04	2 266.23	2 603.76	2 603.76	2127.90	8.81
FCF, млрд ¥	142.6	159.79	337.91	605.1	282.07	300.65	445.97	445.97	394.34	5.71
Операционный денежный поток, млрд ¥	152.21	170.53	347.75	612.11	289.66	322.84	462.1	462.1	406.89	5.85
Операционная прибыль, млрд ¥	177.56	249.7	352.37	640.63	592.76	504.38	528.94	528.94	523.82	8.46
Операционные расходы, млрд ¥	225.98	251.49	289.33	329.84	353.28	381.07	425.39	425.39	355.78	8.01
CAPEX, млрд ¥	9.61	10.74	9.84	7.01	7.59	22.19	16.12	16.12	12.55	10.38

	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ¥		349.51	638.2	48 053.28	461.34	334.9	598.56	277.07	246.64	276.66	432.92	366.37	-6.27
Чистая прибыль, млрд ¥		111.47	115.78	13 568	181.02	90.28	136.74	82.56	80.95	27.7	128.53	91.30	-1.23
EV, млрд ¥		5 735.17	5 276.29	739 423.96	6 031.91	5 879.63	6 754.11	8 814.72	8 441.32	7 552.95	9 339.77	8180.57	6.70
EBIT, млрд ¥		77.13	190.15	14 711.41	246.85	126.26	187.35	113.5	112.34	67.01	126.08	121.26	-7.62
EBITDA, млрд ¥		119.14	189.85	29 851.3	253.87	130.11	190.63	117.21	116.8	20.64	130.55	115.17	-7.29
Баланс стоимость, млрд ¥		2 263.73	2 305.84	355 302.86	2 360.57	2 467.52	2 478.37	2 603.76	2 586.68	2 538.25	2 691.54	2579.72	1.66
FCF, млрд ¥			885.52	876.09	14.03	7.71	6.56					357.98	-62.51
Операционный денежный поток, млрд ¥	289.66	25.96	885.52	876.09	14.03	7.71	6.56					357.98	-62.51
Операционная прибыль, млрд ¥		77.13	190.15	14 711.41	185.44	94.47	184.5	64.53	54.51	67.01	126.08	99.33	-7.33
Операционные расходы, млрд ¥		88.27	115.9	14 728.18	95.66	96.47	121.7	111.57	97.95	98.47	121.51	110.24	-0.03
CAPEX, млрд ¥	7.59			3 478.97								1743.28	2040.94

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	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 ¥		238.41	326.38	557.24	504.39	615.7	768.36	768.36	554.41	18.68
Total Receivables ¥		78.09	133.05	140.57	141.09	119.93	93.52	93.52	125.63	-6.81
Total Current Assets ¥		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 ¥	1 319.03	1 409.71	1 540.69	1 874.37	85.16	99.51		99.51	1001.89	-41.15
Активы, млрд ¥	1 633.75	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
Long Term Debt ¥		0.036		4.84	5.09	4.94		4.94	3.73	242.26
Задолженность, млрд ¥	310.17	275.51	393.19	572.31	593.08	587.82	546.4	546.4	538.56	6.80
Чистый долг, млрд ¥	-744.56	-844.55	-890.4	-1 185.15	-1 206.51	-1 263.67	-1 484.35	-1 484.35	-1206.0160	10.76
Долг, млрд ¥		0.056	2.16	5.77	6.23	6.29	6.13	6.13	5.32	23.20
Расходы на обслуживание долга ¥			9.67	0.177	0.281	0.122	0.166	0.166	2.08	-55.65
Чист. проц. доходы, млрд ¥	9.06	13.13	15.2	5.72	3.32	25.5	51.41	25.5	20.23	27.60
Амортизация, млрд ¥		9.56	8.75	50.35	10.53	11.04	17.86	17.86	19.71	15.34
Себестоимость, млрд ¥			666.82	788.44	749.3	716.24	717.53	717.53	727.67	1.48
Товарно материальные запасы ¥		135.47	88.99	86.82	204.18	258.63	155.99	155.99	158.92	11.88

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ¥				1 214.28	1 285.32	198 119.06	1 327.57	1 404.13	1 357.86	853.43	1 489.33	1 337.23	1 445.83	1296.74	1.26
Short Term Investments ¥				440.32	440.33	96 530.02	624.46	664.49	652.43	1 399.27	673.8	679.14	708.26	822.58	1.66
Total Receivables ¥				160.27	240.98	18 803.08	145.66	128.86	208.87	93.52	76.49	108.41	182.72	134.00	-2.64
Total Current Assets ¥				2 179.55	2 241.86	362 872.1	2 455.2	2 606.44	2 521.36	2 573.3	2 574.71	2 455.91	2 764.35	2577.93	1.86
Чистые активы, млрд ¥	1 924.44	2 069.04	2 035.36	2 177.75	2 172.83	15 601.14	103.79							4418.17	-44.86
Активы, млрд ¥				2 781.21	2 785.81	447 498.04	2 997.94	3 170.48	3 073.72	3 209.01	3 180.51	3 071.36	3 386.87	3184.29	1.96
Short Term Debt ¥						210.71				1.44				106.08	-91.73
Long Term Debt ¥						4.94								4.94	0.00
Задолженность, млрд ¥				603.26	612.76	92 158.8	636.17	701.81	594.14	604.01	592.58	532.03	694.22	603.40	3.16
Чистый долг, млрд ¥				-1 214.28	-1 285.32	-197 133.69	-1 289.93	-1 366.59	-1 318.72	-847.3	-1 446.55	-1 337.23	-1 445.83	-1279.1260	1.86
Долг, млрд ¥					29.86	985.37	37.65	37.54	39.14	6.13	42.78			32.65	2.59
Расходы на обслуживание долга ¥			2.72	5.15	7.55	3 833.46	0.032	0.031	0.03	0.073	0.05		0.151	0.0670	37.25
Чист. проц. доходы, млрд ¥	0.638	1.26	2.72	5.15	7.55	1 579.73	1 689.94	1 987.52	2 098.89	14.81				1474.18	-60.70
Амортизация, млрд ¥				0.4	-0.305	15 139.89	7.02	3.85	3.28	3.71	4.46	-46.36	4.46	-6.0900	6.34
Себестоимость, млрд ¥							180.24	143.96	292.36	100.97	94.18	111.19	185.33	156.81	-8.71
Товарно материальные запасы ¥				295.35	203.83	40 548.01	262.75	317.29	173.56	155.99	212.88	264.16	326.47	226.61	13.47

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1162.3	161.55	217.12	403.26	404.67	371.41	421.39		421.39	363.57	14.18
Цена акции ао					5122	7359	9264	10765	10765	8127.50	20.40
Число акций ао, млн		1200.91	1191	1191	1180.44	1165.21	1164.24		1164.24	1178.38	-0.45
FCF/акцию	1187.36	133.06	283.66	507.96	238.96	258.02	383.06		383.06	334.33	6.19

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS	95.42	99.11	11654.06	155.48	77.54	117.45	70.91	69.53	23.8	110.4		78.42	-1.23
Цена акции ао											10765	10765.00	0.00
FCF/акцию		4.85	4.8	12.05	6.62	5.63						6.79	3.03

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	10.86	14.22	17.53	28.13	24.23	19.96	20.15		20.15	12.05	22.00	2.82
ROA, %	9	11.67	14.27	21.93	18.7	15.69	16.34		16.34	7.02	17.39	2.75
ROIC, %			29.34	38.34	34.52	29.44			29.44	13.32	32.91	0.09
ROS, %			19.77	27.31	28.18	27.02	29.34	29.34	29.34	9.28	28.24	1.44
ROCE, %	14.73	18.77	22.32	33.36	27.94	21.73	25.48	26.14	26.14	17.21	26.93	-4.76
Ebit margin, %			26.93	36.42	34.96	31.49	40.73	40.73	40.73		36.87	2.26
Рентаб EBITDA, %	19.78	23.39	27.6	39.28	35.59	32.18	41.79	41.79	41.79	19.38	38.13	1.25
Чистая рентаб, %	13.22	16.16	19.77	27.31	28.18	27.02	29.34		29.34	9.28	26.32	8.22
Operation Margin, %			26.93	36.42	34.96	31.49	31.64	31.64	31.64	13.45	33.23	-2.77

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	5.57	5.56	4.05	7.67	3.96	5.81	3.39	3.23	1.09	4.98		12.05	3.70	-3.04
ROA, %	4.15	4.16	3.07	6.04	2.93	4.38	2.63	2.53	0.8863	3.98		7.02	2.88	-1.90
ROS, %				39.24	26.96	22.85	29.8	32.82	10.01	29.69	29.34	9.28	26.33	-0.31
ROCE, %		8.77	4.23	10.45	5.31	7.63	4.44	4.3	2.54	4.69	26.14	17.21	8.42	42.56
Ebit margin, %					37.7	31.3	40.96	45.55	24.22	29.12	40.73		36.12	-0.11
Рентаб EBITDA, %		29.75	62.12	55.03	38.85	31.85	42.3	47.36	7.46	30.16	41.79	19.38	33.81	-0.24
Чистая рентаб, %	31.89	18.14	28.24	39.24	26.96	22.85	29.8	32.82	10.01	29.69		9.28	25.03	5.38
Operation Margin, %				40.2	28.21	30.82	23.29	22.1	24.22	29.12	31.64	13.45	26.07	6.32

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	4.03	19.54	19.29	15.61	15.73	13.82	19.69		19.69	602.68	16.83	0.41
P/BV	0.4252	2.68	3.24	4	3.63	2.64	3.71		3.71	579.40	3.44	2.75
P/S	0.5331	3.16	3.81	4.26	4.43	3.73	5.78		5.78	579.12	4.40	8.69
P/FCF						23.68	15.97	15.97	15.97	28.66	18.54	-12.31
E/P						0.0608	0.0689	0.0689	0.0689	0.04	0.0662	4.26
EV/EBIT			11.63	9.85	10.64	9.35	12.01	12.01	12.01		10.77	4.05
EV/EBITDA	-0.8706	10.49	11.35	9.14	10.46	9.15	11.7		11.7	585.79	10.36	0.61
EV/S			3.13	3.59	3.72	2.94	4.89	4.89	4.89	579.01	4.01	6.38
EV/FCF			12.13	10.43	22.36	15.68	18.34	18.34	18.34	586.75	17.03	11.95
Debt/EBITDA		0.000211	0.006	0.0083	0.0103	0.0122	0.0088	0.0088	0.0088	1.72	0.0097	1.18
Netdebt/Ebitda			-2.47	-1.72	-2	-2.45	-2.12	-2.12	-2.12	0.05	-2.0820	4.27
Debt/Ratio			0.0011	0.0024	0.0023	0.0022	0.0019	0.0019	0.0019	0.14	0.0021	-4.56
Debt/Equity			0.0014	0.0031	0.003	0.0028	0.0024	0.2097	0.2097	1.07	0.0442	132.30
Debt/Net Income			0.0084	0.012	0.0131	0.0145	0.0125	0.0125	0.0125	-4.78	0.0129	0.82
PEG								-0.7781	-0.7781		-0.7781	0.00
Бета					0.36	2.34	2.32	-2.22	-2.22	-128.84	0.7000	-257.58
Индекс Альтмана					0	4.03	3.8	3.8	3.8	2.60	3.88	-1.94

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	13.1	14.44	13.82	14.8	15.3	16.32	19.69	25.32	27.11	33.73			602.68	24.43	15.63
P/BV	3.19	3.02	2.64	3.1	2.94	3.26	3.71	3.82	3.5	4.01			579.40	3.66	4.23
P/S	4.07	3.95	3.73	4.17	4.16	4.75	5.78	6.79	6.35	8.75			579.12	6.48	13.00
P/FCF												15.97	28.66	15.97	0.00
E/P												0.0689	0.04	0.0689	0.00
EV/EBIT					46.57	36.05	77.66	75.14	112.72	74.08		12.01		70.32	-31.16
EV/EBITDA	8.74	9.28	7.84	23.76	8.37	9.61	12.62	15.22	16.96	24.25			585.79	15.73	20.34
EV/S				13.07	17.56	11.28	31.81	34.23	27.3	21.57		4.89	579.01	23.96	-31.24
EV/FCF				429.93	762.99	1029.9						18.34	586.75	560.29	-54.55
Debt/EBITDA		0.1573	0.033	0.1483	0.2885	0.2053	0.0523	0.3662				0.0088	1.72	0.1842	-50.24
Netdebt/Ebitda				-5.08	-10.5	-6.92	-7.23	-12.38	-64.78	-11.08		-2.12	0.05	-19.5180	-21.76
Debt/Ratio				0.0126	0.0118	0.0127	0.0019	0.0134				0.0019	0.14	0.0083	-30.60
Debt/Equity				0.0159	0.0152	0.0158	0.0024	0.0165				0.2097	1.07	0.0519	69.03
Debt/Net Income				0.208	0.4158	0.2862	0.0743	0.5284				0.0125	-4.78	0.2634	-50.39
PEG												-0.7781		-0.7781	0.00
Бета											-6.85	-2.22	-128.84	-4.5350	-43.07
Индекс Альтмана											3.8	3.8	2.60	3.80	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	64.83	77.98	108.33	194.02	240.56	238.7	236.24			236.24		203.57	16.87
Дивиденд	54	65	91	163	203	204	203	166	81	116		171.40	-16.79
Див доход, ао, %	1.19	1.88	2.15	2.86	4.01	3.51	4.27	3.2	2.42	2.81	2.68	3.48	-9.61
Дивиденды / прибыль, %		46.44	40.19	41.88	40.39	50.36	55.16	48.15		48.15	41.50	47.19	2.83
Dividend Coverage Ratio									2.08	2.08		2.08	0.00

	2022Q1	2022Q3	2023Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	240.56	165.29	37423.67			12609.84	437.83
Дивиденды / прибыль, %	218.09	148.29	275.82		41.50	214.07	8.14
Dividend Coverage Ratio				2.08		2.08	0.00

	Industry average	5 quarters average	CAGR 5

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	CAGR 5
Всего задолженность	355.68	526.33				21.65
Персонал, чел			6717	6717	7317	2.89

	CAGR 5

	CAGR 5