Valuation Nintendo Co., Ltd.

Equities

7974

JP3756600007

Toys & Juvenile Products

Delayed Japan Exchange Other stock markets 04:48:18 15/05/2026 BST			5-day change	1st Jan Change
7,144.00 ^JPY	+4.08%		-6.72%	-32.50%

05-12	Nintendo Co., Ltd. Offers Nintendo Switch 2 Choose Your Game Bundle At $499.99	CI
05-11	Japan Shares Fall as US-Iran Deadlock Fuels Energy Supply Fears; Nintendo Tumbles 8%	MT

Company Valuation: Nintendo Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,363,002	7,235,262	5,973,661	9,542,100	11,770,550	7,913,016	-	-
Change	-	-1.73%	-17.44%	59.74%	23.35%	-32.77%	-	-
Enterprise Value (EV) ¹	5,620,613	6,028,756	4,709,995	7,289,395	9,712,360	5,958,496	5,964,655	5,777,206
Change	-	7.26%	-21.87%	54.76%	33.24%	-38.65%	0.1%	-3.14%
P/E ratio	15.3x	15.2x	13.8x	19.4x	42.2x	24.1x	19.2x	15.5x
PBR	3.93x	3.5x	2.64x	3.66x	4.32x	3.42x	2.56x	2.37x
PEG	-	43.5x	-1.68x	1.4x	-1x	0.5x	17.66x	0.7x
Capitalization / Revenue	4.19x	4.27x	3.73x	5.71x	10.1x	4.33x	3.36x	2.99x
EV / Revenue	3.2x	3.56x	2.94x	4.36x	8.34x	2.56x	2.53x	2.18x
EV / EBITDA	8.63x	9.99x	9.14x	13.3x	32.6x	15.6x	14.4x	10.8x
EV / EBIT	8.77x	10.2x	9.34x	13.8x	34.4x	15.8x	14.6x	10.7x
EV / FCF	9.46x	15.7x	26.4x	16.3x	-1,400x	13x	17.7x	14.4x
FCF Yield	10.6%	6.36%	3.78%	6.12%	-0.07%	7.71%	5.66%	6.94%
Dividend per Share ²	222	203	186	211	120	219	210.5	250.4
Rate of return	3.59%	3.29%	3.63%	2.57%	1.19%	2.5%	3.07%	3.65%
EPS ²	403.3	404.7	371.4	421.4	239.5	364.5	357.5	442.5
Distribution rate	55.1%	50.2%	50.1%	50.1%	50.1%	60.1%	58.9%	56.6%
Net sales ¹	1,758,910	1,695,344	1,601,677	1,671,865	1,164,922	2,313,051	2,357,633	2,650,321
EBITDA ¹	651,432	603,287	515,415	546,797	297,914	382,499	414,481	533,751
EBIT ¹	640,634	592,760	504,375	528,941	282,553	360,117	407,786	540,027
Net income ¹	480,376	477,691	432,768	490,602	278,806	424,056	411,218	506,518
Net Debt ¹	-1,742,389	-1,206,506	-1,263,666	-2,252,705	-2,058,190	-1,954,520	-1,948,361	-2,135,810
Reference price ²	6,181.00	6,167.00	5,131.00	8,196.00	10,110.00	6,864.00	6,864.00	6,864.00
Nbr of stocks (in thousands)	1,191,232	1,173,222	1,164,229	1,164,239	1,164,248	1,152,829	-	-
Announcement Date	06/05/21	10/05/22	09/05/23	07/05/24	08/05/25	08/05/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NINTENDO CO., LTD.	20.19x	2.7x	16.41x	2.84%	52.15B
KONAMI GROUP CORPORATION	28.72x	5.08x	15.07x	1.02%	17.31B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.56x	7.81x	12.99x	6.01%	6.47B
ASMODEE	48.84x	1.89x	11.36x	-.--%	3.2B
BLOKS GROUP LIMITED	15.93x	2.62x	9.42x	1.61%	1.88B
TOMY COMPANY, LTD.	23.46x	0.71x	6.19x	2.3%	1.56B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	38.46x	-	-	-	455M
Average	27.31x	3.47x	11.91x	2.3%	11.86B
Weighted average by Cap.	22.78x	3.53x	15.31x	2.56%