Valuation NTN Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 21/08/2026 +04			5-day change	1st Jan Change
374.00 ^JPY	+0.56%		-4.20%	+1.74%

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	222,349	-	-
Change	-	57.49%	-6.9%	-22.89%	47.8%	17.13%	-	-
Enterprise Value (EV) ¹	378,992	438,546	398,593	350,914	376,368	412,217	395,343	377,173
Change	-	15.71%	-9.11%	-11.96%	7.25%	9.52%	-4.09%	-4.6%
P/E	15.5x	17.3x	15.8x	-5.4x	13.6x	14.8x	10.4x	8.25x
PBR	0.57x	0.81x	0.63x	0.55x	0.64x	0.77x	0.74x	0.67x
PEG	-	0.4x	8.12x	0x	-0x	1.77x	0.2x	0.3x
Capitalization / Revenue	0.18x	0.23x	0.2x	0.16x	0.23x	0.26x	0.25x	0.25x
EV / Revenue	0.59x	0.57x	0.48x	0.43x	0.46x	0.48x	0.45x	0.42x
EV / EBITDA	8.46x	7.41x	5.7x	5.37x	5.26x	5.41x	4.84x	4.14x
EV / EBIT	55.1x	25.6x	14.2x	15.3x	12.1x	11.1x	8.98x	7.3x
EV / FCF	33x	21.5x	9.93x	17.8x	17.4x	31.7x	14.7x	11.4x
FCF Yield	3.03%	4.64%	10.1%	5.6%	5.75%	3.16%	6.82%	8.75%
Dividend per Share ²	-	5	10	11	11	13	16	19
Rate of return	-	1.48%	3.19%	4.53%	3.45%	3.48%	4.28%	5.08%
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	374.00	374.00	374.00
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	14.75x	0.48x	5.41x	3.48%	1.4B
PARKER-HANNIFIN CORPORATION	32.06x	5.47x	20.04x	0.79%	126B
FANUC CORPORATION	27.48x	5.06x	17.63x	2.19%	35.42B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.95x	1.97x	14.1x	2.04%	33.38B
INGERSOLL RAND INC.	31.77x	4.22x	15.94x	0.11%	31.24B
SMC CORPORATION	21.45x	3.61x	11.42x	1.51%	28.11B
DOVER CORPORATION	22.3x	3.23x	13.93x	1.05%	27.19B
XYLEM INC.	24.71x	3.01x	12.98x	1.53%	26.48B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	105.01x	37.81x	86.48x	0.35%	26.05B
ALFA LAVAL AB	26.13x	3.28x	16.05x	1.73%	24.5B
Average	32.86x	6.81x	21.40x	1.48%	36B
Weighted average by Cap.	33.44x	6.67x	21.72x	1.16%