Subscribe

Nippon Television Holdings, Inc. (9404.T)

JPY2,880.00 +4.50 (+0.16%)
JP JPX Communication Services Broadcasting
Address 1-6-1 Higashi Shimbashi 105-7444
Tokyo, JP
CEO Yoshikuni Sugiyama
IPO 2001-01-01
ISIN JP3732200005

Explore sections of this company profile

Also trades on Other OTC · NPTVF (USD) Tokyo Stock Exchange · 9404.T (JPY)
Description

Nippon Television Holdings, Inc., established in 1952 and headquartered in Tokyo, Japan, functions as a leading media and content conglomerate. The company's core activities encompass broadcasting and extensive content production. This includes creating broadcast programs, facilitating digital broadcasting, and providing comprehensive technical support for studios, live events, master technology operations, electronic news gathering (EJ), editing, and post-production. NTV also handles program scheduling, content development, closed captioning services, and manages its content library. Beyond traditional broadcasting, NTV is deeply involved in event management and creative services. It organizes various sporting events and proprietary NTV events, and oversees the NTV school. Its creative division delivers art direction, lighting and sound design, set construction, flip chart creation, TV graphics, and the production of promotional materials like pamphlets and posters. The company actively manages intellectual property and merchandising, including music publishing, CD master rights, and merchandising rights. It also produces CDs and DVDs and offers recording studio rentals. NTV's project capabilities extend to the design and construction of exhibitions, sales promotion events, international sports venues, theme parks, amusement facilities, and national ceremonies. Supporting these endeavors, it also produces program-related merchandise, maintains commercial buildings, and manages race tracks, concerts, and other events. In the digital and technological sphere, NTV offers a full spectrum of ICT services, develops business applications and websites, provides video streaming solutions, infrastructure support, and advertising services. It operates online shopping portals and produces a wide range of digital content, including animation, TV programs, commercial films, graphic designs, illustrations, characters, and social games. Copyright management and internet content streaming are integral digital functions. Furthermore, NTV supplies software and systems for video-on-demand (VOD) and live streaming platforms, alongside expertise in 3D computer graphics. NTV is also responsible for news gathering, reporting, and the production of informational and sports programming. It offers various support services, covering program and technology production, clerical, and general management duties. Finally, the company strategically ventures into diverse and emerging businesses, such as e-commerce, esports, talent production agencies, contractual program production for other broadcasters, and influencer network management.

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
JPY2,880.00 +4.50 (+0.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
537.6K
Beta
-0.01
Float Shares
123.37M
Free Float %
49.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.35% -2.90% -9.69% -13.64% -25.77% -23.93% -9.86% +127.67% +124.12% +50.47% -25.58%
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
2,880.00
DCF (Unlevered) 5,103.88 +77.2%
DCF (Levered) 5,743.76 +99.4%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.39
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Broadcasting: +0.6%
    +4.9% Q1'26: -2.0% (vs Q1'25)
  • EPS growth Broadcasting: +26.7%
    +23.2% Q1'26: -36.3% (vs Q1'25)
  • FCF margin FCF growth · Broadcasting: +22.9%
    +9.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Broadcasting: +5.6%
    +14.3% Q1'26: +12.0% (vs Q1'25)
  • ROIC Broadcasting: +2.6%
    +6.0% Q1'26: +5.0% (vs Q1'25)
  • Share dilution Broadcasting: 0.0%
    -0.8% Q1'26: -1.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Broadcasting: -1.02×
    0.10× Q1'26: 0.12× (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 (-0.02) × ERP
WACC = 99% × Ke + 1% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,104.30 Current price: 2,880.00
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
3 Rev. Ana.
3 EPS Ana.
Mar 2027
5 Rev. Ana.
5 EPS Ana.
Mar 2028
5 Rev. Ana.
5 EPS Ana.
Mar 2029
3 Rev. Ana.
3 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
362.50B
est: 361.74B (+0.2%)
414.78B
est: 409.96B (+1.2%)
416.70B
est: 419.51B (-0.7%)
423.66B
est: 422.38B (+0.3%)
424.95B
est: 424.91B (+0.0%)
426.60B
est: 428.73B (-0.5%)
391.34B
est: 400.53B (-2.3%)
406.40B
est: 413.35B (-1.7%)
413.98B
est: 413.15B (+0.2%)
423.52B
est: 431.60B (-1.9%)
461.92B
est: 455.32B (+1.4%)
487.26B
486.02B – 488.73B
+7.0% YoY
507.91B
497.60B – 517.23B
+4.2% YoY
524.38B
501.91B – 603.95B
+3.2% YoY
564.00B
556.17B – 571.83B
+7.6% YoY
584.25B
565.61B – 635.06B
+3.6% YoY
526.60B
509.80B – 572.40B
-9.9% YoY
EBITDA
51.24B
est: 62.46B (-18.0%)
65.61B
est: 70.78B (-7.3%)
65.76B
est: 72.43B (-9.2%)
66.84B
est: 72.93B (-8.3%)
67.08B
est: 73.36B (-8.6%)
63.25B
est: 74.02B (-14.6%)
52.52B
est: 69.15B (-24.1%)
74.72B
est: 71.37B (+4.7%)
61.68B
est: 71.33B (-13.5%)
56.90B
est: 67.82B (-16.1%)
69.23B
est: 71.54B (-3.2%)
76.56B
76.37B – 76.79B
+7.0% YoY
79.81B
78.19B – 81.27B
+4.2% YoY
82.40B
78.86B – 94.90B
+3.2% YoY
88.62B
87.39B – 89.85B
+7.6% YoY
91.80B
88.87B – 99.79B
+3.6% YoY
82.74B
80.10B – 89.94B
-9.9% YoY
EBIT
42.38B
est: 49.18B (-13.8%)
53.18B
est: 55.74B (-4.6%)
52.49B
est: 57.04B (-8.0%)
50.97B
est: 57.43B (-11.3%)
49.75B
est: 57.77B (-13.9%)
43.11B
est: 58.29B (-26.0%)
34.53B
est: 54.46B (-36.6%)
58.68B
est: 56.20B (+4.4%)
46.59B
est: 56.17B (-17.1%)
41.88B
est: 53.33B (-21.5%)
54.92B
est: 56.26B (-2.4%)
60.21B
60.06B – 60.39B
+7.0% YoY
62.76B
61.49B – 63.91B
+4.2% YoY
64.80B
62.02B – 74.63B
+3.2% YoY
69.69B
68.72B – 70.66B
+7.6% YoY
72.20B
69.89B – 78.47B
+3.6% YoY
65.07B
63.00B – 70.73B
-9.9% YoY
Net Income
30.47B
est: 28.07B (+8.5%)
36.88B
est: 35.49B (+3.9%)
40.79B
est: 39.28B (+3.8%)
37.42B
est: 31.90B (+17.3%)
38.74B
est: 37.03B (+4.6%)
30.56B
est: 31.03B (-1.5%)
24.04B
est: 28.37B (-15.3%)
47.43B
est: 43.75B (+8.4%)
34.08B
est: 33.58B (+1.5%)
34.66B
est: 36.97B (-6.3%)
46.00B
est: 40.19B (+14.5%)
57.20B
56.74B – 60.47B
+42.3% YoY
57.53B
57.43B – 60.57B
+0.6% YoY
62.70B
58.17B – 72.34B
+9.0% YoY
61.03B
58.66B – 68.50B
-2.7% YoY
67.66B
64.86B – 75.31B
+10.9% YoY
64.91B
62.22B – 72.25B
-4.1% YoY
SGA
84.55B
est: 83.88B (+0.8%)
91.43B
est: 95.07B (-3.8%)
93.55B
est: 97.28B (-3.8%)
93.79B
est: 97.95B (-4.2%)
97.19B
est: 98.53B (-1.4%)
94.68B
est: 99.42B (-4.8%)
88.62B
est: 92.88B (-4.6%)
93.88B
est: 95.85B (-2.1%)
95.40B
est: 95.81B (-0.4%)
99.84B
est: 100.12B (-0.3%)
107.51B
est: 105.62B (+1.8%)
113.03B
112.75B – 113.38B
+7.0% YoY
117.83B
115.43B – 119.99B
+4.2% YoY
121.65B
116.43B – 140.10B
+3.2% YoY
130.84B
129.02B – 132.65B
+7.6% YoY
135.53B
131.21B – 147.32B
+3.6% YoY
122.16B
118.26B – 132.78B
-9.9% YoY
EPS
120.08
est: 111.94 (+7.3%)
145.37
est: 141.49 (+2.7%)
160.78
est: 156.64 (+2.6%)
147.53
est: 127.18 (+16.0%)
152.07
est: 147.65 (+3.0%)
119.67
est: 123.72 (-3.3%)
94.17
est: 113.12 (-16.8%)
185.94
est: 174.46 (+6.6%)
133.61
est: 133.90 (-0.2%)
136.41
est: 146.10 (-6.6%)
183.42
est: 155.90 (+17.7%)
236.88
227.95 – 242.95
+51.9% YoY
237.13
230.75 – 243.37
+0.1% YoY
255.58
233.69 – 290.65
+7.8% YoY
253.40
235.69 – 275.21
-0.9% YoY
271.85
260.57 – 302.59
+7.3% YoY
260.80
249.98 – 290.29
-4.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 3/5 4/5 4/5 3/5 4/5
2026-05-14 A- 4/5 4/5 3/5 4/5 4/5 2/5 4/5
2026-05-13 A- 4/5 4/5 3/5 4/5 4/5 2/5 4/5
2026-05-12 A- 4/5 4/5 3/5 4/5 4/5 2/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 4/5 2/5 4/5
2026-05-08 A 4/5 4/5 3/5 4/5 4/5 3/5 4/5
2026-05-07 A 4/5 4/5 3/5 4/5 4/5 3/5 4/5
2026-05-01 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-28 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-27 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-24 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-23 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-22 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-21 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-20 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-17 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-16 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-15 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
17.16B
OE per share TTM
68.38
Owner's Yield
2.38%
Maintenance CapEx ratio
30.10%
Maint CapEx / Avg PPE
62.6%

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
12.64M
Shares Outstanding
247.38M

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
Gaku Shibata Senior Executive Officer
Hiroyuki Fukuda President, Chief Operating Officer & Representative Director male
Hiroyuki Oho Senior Executive Officer male
Keiichi Sawa Senior Executive Officer male
Mika Ito Senior Executive Officer
Naoki Kuroiwa Operating Officer male
Takayuki Kasuya Senior Executive Officer
Tatsuo Matsumoto Senior Executive Officer
Toshikazu Yamaguchi Executive Chairman male
Yoshikuni Sugiyama Chief Executive Officer & Chairman male
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