Valuation NTN Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 25/09/2026 +04			5-day change	1st Jan Change
391.30 ^JPY	+1.11%		+1.69%	+6.45%

08-04	NTN Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	NTN Corporation Proposes Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable on June 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	113,605	178,912	166,566	128,439	189,826	232,634	-	-
Change	-	57.49%	-6.9%	-22.89%	47.8%	22.55%	-	-
Enterprise Value (EV) ¹	378,992	438,546	398,593	350,914	376,368	422,502	405,628	387,459
Change	-	15.71%	-9.11%	-11.96%	7.25%	12.26%	-3.99%	-4.48%
P/E	15.5x	17.3x	15.8x	-5.4x	13.6x	15.4x	10.8x	8.63x
PBR	0.57x	0.81x	0.63x	0.55x	0.64x	0.81x	0.78x	0.7x
PEG	-	0.4x	8.12x	0x	-0x	1.85x	0.3x	0.3x
Capitalization / Revenue	0.18x	0.23x	0.2x	0.16x	0.23x	0.27x	0.27x	0.26x
EV / Revenue	0.59x	0.57x	0.48x	0.43x	0.46x	0.49x	0.46x	0.43x
EV / EBITDA	8.46x	7.41x	5.7x	5.37x	5.26x	5.55x	4.96x	4.25x
EV / EBIT	55.1x	25.6x	14.2x	15.3x	12.1x	11.4x	9.21x	7.5x
EV / FCF	33x	21.5x	9.93x	17.8x	17.4x	32.5x	15.1x	11.7x
FCF Yield	3.03%	4.64%	10.1%	5.6%	5.75%	3.08%	6.64%	8.52%
Dividend per Share ²	-	5	10	11	11	13	16	19
Rate of return	-	1.48%	3.19%	4.53%	3.45%	3.32%	4.09%	4.86%
EPS ²	13.83	19.53	19.91	-44.9	23.4	25.35	36.07	45.35
Distribution rate	-	25.6%	50.2%	-24.5%	47%	51.3%	44.4%	41.9%
Net sales ¹	642,023	773,960	836,285	825,587	826,344	858,100	875,200	898,900
EBITDA ¹	44,778	59,193	69,951	65,338	71,527	76,133	81,700	91,150
EBIT ¹	6,880	17,145	28,149	22,959	31,034	37,133	44,033	51,650
Net income ¹	7,341	10,367	10,568	-23,801	12,871	15,067	21,433	26,950
Net Debt ¹	265,387	259,634	232,027	222,475	186,542	189,867	172,994	154,824
Reference price ²	214.00	337.00	313.70	242.60	319.30	391.30	391.30	391.30
Nbr of stocks (in thousands)	530,865	530,896	530,972	529,426	594,507	594,517	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
NTN CORPORATION	15.44x	0.49x	5.55x	3.32%	1.48B
PARKER-HANNIFIN CORPORATION	31.28x	5.45x	19.7x	0.83%	123B
FANUC CORPORATION	27.1x	4.99x	17.46x	2.22%	35.49B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.34x	1.74x	12.52x	2.31%	29.59B
INGERSOLL RAND INC.	30.02x	4.01x	15.14x	0.11%	29.52B
SMC CORPORATION	19.95x	3.42x	10.95x	1.53%	27.81B
DOVER CORPORATION	21.19x	3.07x	13.25x	1.1%	25.84B
XYLEM INC.	22.4x	2.74x	11.81x	1.69%	23.96B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	97.35x	34.29x	75.13x	0.44%	23.67B
ALFA LAVAL AB	26.38x	3.3x	16.14x	1.72%	23.48B
Average	31.14x	6.35x	19.77x	1.53%	34.42B
Weighted average by Cap.	31.65x	6.24x	20.23x	1.22%