Subscribe

NTN Corporation (6472.T)

JPY376.30 -0.80 (-0.21%)
JP JPX Industrials Manufacturing - Tools & Accessories
Address 1-3-17, Kyomachibori 550-0003
Osaka, JP
CEO Eiichi Ukai
Website ntn.co.jp
IPO 2000-01-04
ISIN JP3165600002

Explore sections of this company profile

Description

Headquartered in Osaka, Japan, NTN Corporation is a global manufacturer and distributor of essential mechanical components. Established in 1918, the company, along with its subsidiaries, offers a wide array of products, including various types of bearings (such as radial, thrust, special purpose, and linear motion bearings, as well as plummer blocks and bearing units), constant velocity joints, automatic tensioners, and clutches. Their diverse portfolio also encompasses advanced solutions like electric motors, actuators, sensor-related products, electric brake systems, condition monitoring systems, composite materials, and even wind and hydro turbines. Beyond manufacturing, NTN provides comprehensive aftermarket parts and maintenance services. These products and services cater to a vast range of industries worldwide, spanning from automotive (including electric vehicles and motorcycles) and railway systems to wind power generation, heavy construction and agricultural machinery, aerospace, robotics, medical equipment, and various sectors within manufacturing like iron making, machine tools, paper production, and food processing, alongside general electrical machinery and renewable energy applications. The company maintains a significant presence across Japan, the Americas, Europe, and other Asian markets.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY376.30 -0.80 (-0.21%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.80
Float Shares
520.85M
Free Float %
87.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.51% -4.62% +13.19% -5.03% +8.78% +6.67% +78.40% +33.47% +27.46% +7.43% +35.29%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
376.30
DCF (Unlevered) 5,333.45 +1,317.3%
DCF (Levered) 7,108.03 +1,788.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.65
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Manufacturing - Tools & Accessories: +4.1%
    +0.1% Q1'26: +6.2% (vs Q1'25)
  • EPS growth Manufacturing - Tools & Accessories: +12.8%
    +152.1% Q1'26: +156.1% (vs Q1'25)
  • FCF margin FCF growth · Manufacturing - Tools & Accessories: +37.4%
    +4.7% Q1'26: +7.0% (vs Q1'25)
  • EBIT margin Manufacturing - Tools & Accessories: +9.1%
    +3.8% Q1'26: +5.3% (vs Q1'25)
  • ROIC Manufacturing - Tools & Accessories: +5.8%
    +5.7% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Manufacturing - Tools & Accessories: +0.3%
    +3.8% Q1'26: +5.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Tools & Accessories: -0.48×
    4.46× Q1'26: 3.61× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.77) × ERP
WACC = 41% × Ke + 59% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,470.79 Current price: 376.30
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
3 EPS Ana.
Mar 2027
4 Rev. Ana.
3 EPS Ana.
Mar 2028
4 Rev. Ana.
3 EPS Ana.
Revenue
701.90B
est: 698.54B (+0.5%)
717.00B
est: 717.18B (0.0%)
683.33B
est: 676.15B (+1.1%)
744.37B
est: 732.43B (+1.6%)
733.57B
est: 736.72B (-0.4%)
651.96B
est: 654.45B (-0.4%)
562.85B
est: 560.03B (+0.5%)
642.02B
est: 631.63B (+1.6%)
773.96B
est: 771.02B (+0.4%)
836.29B
est: 846.33B (-1.2%)
825.59B
est: 818.08B (+0.9%)
811.20B
806.93B – 815.02B
-0.8% YoY
839.25B
834.70B – 846.14B
+3.5% YoY
862.45B
852.72B – 867.79B
+2.8% YoY
EBITDA
84.30B
est: 48.35B (+74.4%)
86.10B
est: 49.64B (+73.5%)
72.30B
est: 46.80B (+54.5%)
77.11B
est: 50.69B (+52.1%)
65.87B
est: 50.99B (+29.2%)
44.82B
est: 45.29B (-1.0%)
32.34B
est: 38.76B (-16.6%)
46.15B
est: 43.71B (+5.6%)
59.41B
est: 53.36B (+11.3%)
70.17B
est: 86.57B (-19.0%)
65.55B
est: 83.68B (-21.7%)
82.98B
82.54B – 83.37B
-0.8% YoY
85.85B
85.38B – 86.55B
+3.5% YoY
88.22B
87.23B – 88.77B
+2.8% YoY
EBIT
43.85B
est: 9.40B (+366.4%)
47.77B
est: 9.65B (+394.9%)
35.62B
est: 9.10B (+291.4%)
39.61B
est: 9.86B (+301.8%)
26.95B
est: 9.92B (+171.7%)
7.52B
est: 8.81B (-14.7%)
-3.14B
est: 7.54B (-141.6%)
8.09B
est: 8.50B (-4.8%)
17.15B
est: 10.38B (+65.2%)
28.15B
est: 54.67B (-48.5%)
22.96B
est: 52.84B (-56.6%)
52.40B
52.12B – 52.65B
-0.8% YoY
54.21B
53.92B – 54.66B
+3.5% YoY
55.71B
55.08B – 56.06B
+2.8% YoY
Net Income
23.35B
est: 22.43B (+4.1%)
15.04B
est: 15.20B (-1.1%)
2.83B
est: 9.72B (-70.9%)
20.37B
est: 16.12B (+26.4%)
-6.96B
est: 11.47B (-160.7%)
-43.99B
est: -420.36M (-10,365.6%)
-11.64B
est: -17.42B (+33.2%)
7.34B
est: 3.19B (+130.2%)
10.37B
est: 11.46B (-9.5%)
10.57B
est: 9.42B (+12.2%)
-23.80B
est: -13.56B (-75.5%)
-1.76B
-2.75B – -759.01M
+87.1% YoY
14.23B
9.75B – 20.15B
+910.3% YoY
20.45B
15.67B – 29.84B
+43.8% YoY
SGA
74.71B
est: 89.67B (-16.7%)
79.61B
est: 92.06B (-13.5%)
80.89B
est: 86.79B (-6.8%)
85.86B
est: 94.02B (-8.7%)
86.59B
est: 94.57B (-8.4%)
77.42B
est: 84.01B (-7.8%)
69.47B
est: 71.89B (-3.4%)
88.61B
est: 81.08B (+9.3%)
97.50B
est: 98.97B (-1.5%)
105.74B
est: 109.80B (-3.7%)
105.63B
est: 106.14B (-0.5%)
105.24B
104.69B – 105.74B
-0.8% YoY
108.88B
108.29B – 109.78B
+3.5% YoY
111.89B
110.63B – 112.59B
+2.8% YoY
EPS
43.91
est: 42.31 (+3.8%)
28.28
est: 28.68 (-1.4%)
5.33
est: 18.33 (-70.9%)
38.36
est: 30.41 (+26.1%)
-13.10
est: 21.64 (-160.5%)
-82.82
est: -0.79 (-10,343.9%)
-21.92
est: -32.86 (+33.3%)
13.83
est: 6.02 (+129.9%)
19.53
est: 21.62 (-9.7%)
19.90
est: 17.13 (+16.2%)
-44.90
est: -24.67 (-82.0%)
-3.49
-5.00 – -1.38
+85.8% YoY
25.92
17.72 – 36.63
+841.7% YoY
39.04
28.49 – 54.24
+50.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 3/5 2/5 3/5 1/5 4/5 5/5
2026-05-14 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-08 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-07 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-01 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-30 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-15 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
28.33B
OE per share TTM
49.91
Owner's Yield
12.41%
Maintenance CapEx ratio
14.74%
Maint CapEx / Avg PPE
35.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.39M
Shares Outstanding
594.51M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akiyuki Minami Executive Officer, Head of India Region & Head of SCM Strategy Division male
Eiichi Ukai President, Chief Executive Officer, Representative Executive Officer, GM of Group Management Headquarters & Director male
Hiroshi Nakano Advisor male
Hiroyuki Ichikawa Executive Officer & Deputy GM of Automotive Business Headquarters
Ikuya Tateoka Executive Officer and Corporate GM of CVJ & Axle Bearing Business HQ
Koji Takahashi Executive Officer & Director male
Masaaki Yamamoto Representative Executive Officer, Executive Officer, Chief Financial Officer & Director
Masayuki Tanio Executive Officer, Deputy GM of Bearing Business Headquarters & Head of Business Strategy Unit
Shumpei Kinoshita Executive Officer, Deputy GM of Group Management Headquarters & Director male
Yasuhiro Kawabata Executive Officer and Deputy GM-Group Mgt HQ, HR Strategy Dept, HR Dept, Gen. Affairs Dept & Legal Dept
Yoshiyasu Nakano Executive Officer & Chief Technology Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits