載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
PONG.F
-6.7%
3903
-4.0%
RBLX
3.5%
HK
前往
快閃促銷
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Nintendo Co Ltd
DB:NTO
日本 / 通訊服務 / 娛樂
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
63.78
EUR
公允價值
36.11
EUR
Metrics
Range
Conclusion
Adjusted Earnings
258.8 B - 373.3 B
314.3 B
Discount Rate
8.5% - 6.5%
7.5%
Fair Value
€30.05 - €44.31
€36.11
Upside
-53.4% - -31.2%
-44.0%
36.0%
Normalized EBIT Margin
0.8%
Normalized CapEx as % of Revenue
29.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
63.78
EUR
公允價值
36.11
EUR
看漲
-44.0%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-24
(JPY in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,308,519
1,758,910
1,695,344
1,601,677
1,671,865
1,233,287
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
361,271
681,304
674,387
600,757
680,722
440,546
(+) Net Interest Expense
(15,203)
(5,546)
(3,036)
(25,377)
(51,246)
(58,642)
(+) Other Non Operating Exp.
7,115
(33,827)
(75,014)
(71,802)
(100,594)
(69,837)
(+) D&A
9,557
10,798
10,527
11,040
17,856
22,968
(+) Non-recurring Items
(812)
(1,296)
(3,575)
797
60
63
Adjusted EBITDA
361,928
651,433
603,289
515,415
546,798
335,098
(-) D&A
(9,557)
(10,798)
(10,527)
(11,040)
(17,856)
(22,968)
Adjusted EBIT
352,371
640,635
592,762
504,375
528,942
312,130
% of Revenue
26.9%
36.4%
35.0%
31.5%
31.6%
25.3%
Low
Median
High
Adjusted EBIT Margin
26.9%
31.6%
36.4%
支援算式
Equity Waterfall
Equity Waterfall
Model
(JPY in millions)
Low
Mid
High
Market
Enterprise Value
3,044,563
4,191,209
5,742,344
9,548,754
(+) Cash & Short Term Investments
2,154,084
2,154,084
2,154,084
2,154,084
(+) Investments & Other
485,922
485,922
485,922
485,922
(-) Debt
0
0
0
0
(-) Other Liabilities
(1,105)
(1,105)
(1,105)
(1,105)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
5,683,464
6,830,110
8,381,245
12,187,655
(/) Shares Outstanding
1,164.2
1,164.2
1,164.2
1,164.2
Implied Stock Price (JPY)
4,881.66
5,866.54
7,198.85
10,468.26
FX Rate: JPY/EUR
162.45
162.45
162.45
162.45
Implied Stock Price (EUR)
30.05
36.11
44.31
64.44
Upside / (Downside)
-53.37%
-43.96%
-31.23%
Stock Price
64.44
Stock Price Close
64.44
Restatment Type
Press Release
Reporting Currency
JPY
Trading Currency
EUR
FX Rate: JPY/EUR
162.45
Market Cap
74,176.6
Shares Outstanding
1,164.2
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी