Nintendo Co., Ltd. (7974)

Basic

  • Market Cap

    ¥7,933.12B

  • EV

    ¥5,865.65B

  • Shares Out

    1,164.24M

  • Revenue

    ¥1,740.94B

  • Employees

    7,317

Margins

  • Gross

    55.48%

  • EBITDA

    33.34%

  • Operating

    32.39%

  • Pre-Tax

    37.82%

  • Net

    27.2%

  • FCF

    28.24%

Returns (5Yr Avg)

  • ROA

    13.15%

  • ROE

    20.8%

  • ROCE

    25.96%

  • ROIC

    44.4%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥6,945

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,495.35

  • Earnings (Dil)

    ¥406.8

  • FCF

    ¥422.3

  • Book Value

    ¥2,119.43

Growth (CAGR)

  • Rev 3Yr

    2.13%

  • Rev 5Yr

    10.21%

  • Rev 10Yr

    10.68%

  • Dil EPS 3Yr

    5.75%

  • Dil EPS 5Yr

    26.2%

  • Dil EPS 10Yr

    30.72%

  • Rev Fwd 2Yr

    -1.82%

  • EBITDA Fwd 2Yr

    -7.61%

  • EPS Fwd 2Yr

    -9.72%

  • EPS LT Growth Est

    -0.13%

Dividends

  • Yield

    —

  • Payout

    49.9%

  • DPS

    ¥203

  • DPS Growth 3Yr

    7.59%

  • DPS Growth 5Yr

    25.58%

  • DPS Growth 10Yr

    35.13%

  • DPS Growth Fwd 2Yr

    -9.53%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,200,560.0

1,308,519.0

1,758,910.0

1,695,344.0

1,601,677.0

1,740,940.0

Total Revenues % Chg.

13.7%

9.0%

34.4%

-3.6%

-5.5%

0.7%

Cost of Goods Sold, Total

699,370.0

666,817.0

788,437.0

749,299.0

716,237.0

775,078.0

Gross Profit

501,190.0

641,702.0

970,473.0

946,045.0

885,440.0

965,862.0

Selling General & Admin Expenses, Total

175,244.0

197,763.0

225,703.0

243,195.0

262,684.0

283,585.0

Provision for Bad Debts

202.0

311.0

335.0

86.0

122.0

122.0

R&D Expenses

69,624.0

84,127.0

93,187.0

102,182.0

110,014.0

110,014.0

Depreciation & Amortization

6,418.0

7,130.0

10,613.0

7,820.0

8,245.0

8,245.0

Other Operating Expenses, Total

251,488.0

289,331.0

329,838.0

353,283.0

381,065.0

401,966.0

Operating Income

249,702.0

352,371.0

640,635.0

592,762.0

504,375.0

563,896.0

Interest Expense, Total

—

—

-177.0

-281.0

-122.0

-185.0

Interest And Investment Income

13,131.0

15,203.0

5,723.0

3,317.0

25,499.0

41,080.0

Net Interest Expenses

13,131.0

15,203.0

5,546.0

3,036.0

25,377.0

40,895.0

Income (Loss) On Equity Invest.

6,949.0

7,945.0

6,564.0

26,672.0

26,599.0

26,599.0

Currency Exchange Gains (Loss)

5,426.0

-15,806.0

24,039.0

45,626.0

39,720.0

21,026.0

Other Non Operating Income (Expenses)

2,586.0

746.0

3,224.0

2,716.0

5,483.0

5,972.0

EBT, Excl. Unusual Items

277,794.0

360,459.0

680,008.0

670,812.0

601,554.0

658,388.0

Gain (Loss) On Sale Of Investments

-1,122.0

974.0

-973.0

347.0

-463.0

245.0

Gain (Loss) On Sale Of Assets

-277.0

-163.0

2,269.0

-72.0

-334.0

-252.0

Asset Writedown

-4,622.0

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-2.0

1.0

—

3,300.0

—

—

EBT, Incl. Unusual Items

271,771.0

361,271.0

681,304.0

674,387.0

600,757.0

658,381.0

Income Tax Expense

77,204.0

102,589.0

200,884.0

196,674.0

167,957.0

184,783.0

Earnings From Continuing Operations

194,567.0

258,682.0

480,420.0

477,713.0

432,800.0

473,598.0

Minority Interest

-558.0

-41.0

-44.0

-22.0

-32.0

17.0

Net Income

194,009.0

258,641.0

480,376.0

477,691.0

432,768.0

473,615.0

Net Income to Common Incl Extra Items

194,009.0

258,641.0

480,376.0

477,691.0

432,768.0

473,615.0

Net Income to Common Excl. Extra Items

194,009.0

258,641.0

480,376.0

477,691.0

432,768.0

473,615.0

Total Shares Outstanding

1,191.2

1,191.2

1,191.2

1,173.2

1,164.2

1,164.2

Weighted Avg. Shares Outstanding

1,200.9

1,191.2

1,191.2

1,180.4

1,165.2

1,164.2

Weighted Avg. Shares Outstanding Dil

1,200.9

1,191.2

1,191.2

1,180.4

1,165.2

1,164.2

EPS

161.6

217.1

403.3

404.7

371.4

406.8

EPS Diluted

161.6

217.1

403.3

404.7

371.4

406.8

EBITDA

259,266.0

361,928.0

651,433.0

603,289.0

515,415.0

580,380.0