Data is not available at this time.
Nintendo Co., Ltd. is a global leader in the interactive entertainment industry, specializing in the development, manufacturing, and sale of gaming hardware and software. The company operates primarily in the media and entertainment sector, with a strong focus on home and portable console systems, including the Nintendo Switch, and a robust portfolio of first-party game franchises like Mario, Zelda, and Pokémon. Nintendo’s revenue model is driven by hardware sales, software licensing, and digital content, supplemented by strategic partnerships and mobile gaming ventures. The company maintains a unique market position by prioritizing innovation, family-friendly content, and proprietary technology, differentiating itself from competitors like Sony and Microsoft. Its vertically integrated approach—controlling both hardware and software development—ensures high-quality user experiences and brand loyalty. Nintendo’s ability to leverage iconic intellectual properties and adapt to evolving gaming trends, such as mobile and cloud gaming, underscores its resilience in a highly competitive industry.
Nintendo reported revenue of JPY 1.67 trillion for FY 2024, with net income of JPY 490.6 billion, reflecting strong profitability. The company’s operating cash flow stood at JPY 462.1 billion, supported by efficient capital allocation and disciplined cost management. Capital expenditures were modest at JPY -16.1 billion, indicating a focus on optimizing existing infrastructure rather than aggressive expansion.
Nintendo’s diluted EPS of JPY 421.39 highlights its earnings power, driven by high-margin software sales and recurring revenue from digital content. The company’s capital efficiency is evident in its ability to generate substantial cash flows with relatively low capital intensity, allowing for reinvestment in innovation and shareholder returns.
Nintendo maintains a robust balance sheet, with JPY 853.4 billion in cash and equivalents and minimal total debt of JPY 6.1 billion. This strong liquidity position provides flexibility for strategic investments, R&D, and weathering market volatility. The company’s conservative leverage and high cash reserves underscore its financial stability.
Nintendo’s growth is fueled by its ability to monetize its extensive IP library and expand into new gaming segments. The company has demonstrated a commitment to shareholder returns, with a dividend per share of JPY 120. While dividend yields are modest, Nintendo’s focus on reinvesting in growth initiatives aligns with its long-term strategy.
With a market capitalization of JPY 13.2 trillion and a beta of 0.40, Nintendo is perceived as a relatively stable investment in the volatile tech sector. The market values Nintendo’s strong brand, IP portfolio, and consistent profitability, though expectations are tempered by the cyclical nature of console gaming and competition from digital platforms.
Nintendo’s strategic advantages lie in its iconic franchises, innovative hardware, and loyal customer base. The company is well-positioned to capitalize on the growing demand for interactive entertainment, though it faces challenges from cloud gaming and mobile competition. Nintendo’s focus on unique gaming experiences and IP monetization will likely drive sustained growth, provided it continues to adapt to industry shifts.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |