9759
NSD CO.,LTD.
株式会社ＮＳＤNSD Co., Ltd. provides various IT solutions in Japan. The company plans, designs, and develops systems; constructs IT infrastructure; and offers IT-utilized and IT consulting services. It also provides IT infrastructure services, including planning and procurement services comprising consulting and IT infrastructure sales support; design, development, and installation services, such as cloud, platform, network, storage, virtualization infrastructure, and security infrastructure design and development support services, as well as application development support services; and operation and maintenance services, such as system operation management and maintenance, system operation, lifecycle management, and helpdesk services. In addition, the company offers all-purpose software and duty-specific software products, and software development services. It serves finance, manufacturing, commerce, construction/real estate, service, transportation, telecommunication, and utilities industries. NSD Co., Ltd. was incorporated in 1969 and is headquartered in Tokyo, Japan.
Price
¥2,550
Market Cap
¥195.0B
Ent. Value
¥164.1B
Net Cash
est
¥30.9B
Shares Out.
76.5M
P / E
15.0×
EV / EBIT
8.6×
P / Book
2.62×
P / NCAV
5.22×
Div. Yield
3.76%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥117.8B | ¥107.8B | ¥101.3B | ¥78.0B | ¥71.2B |
| Cost of Sales | ¥88.0B | ¥80.3B | ¥76.3B | ¥60.4B | ¥55.4B |
| Gross Profit | ¥29.8B | ¥27.5B | ¥25.0B | ¥17.6B | ¥15.8B |
| SG&A | ¥10.8B | ¥10.7B | ¥9.8B | ¥5.0B | ¥4.4B |
| Operating Income | ¥19.1B | ¥16.8B | ¥15.2B | ¥12.5B | ¥11.4B |
| Non-Operating Income | ¥325M | ¥338M | ¥279M | ¥214M | ¥296M |
| Dividend Income | — | ¥41M | ¥35M | ¥35M | ¥28M |
| Interest Income | — | ¥29M | ¥7M | ¥6M | ¥4M |
| Non-Operating Expenses | — | ¥149M | ¥119M | ¥76M | ¥57M |
| Interest Expense | — | ¥26M | ¥22M | ¥8M | ¥10M |
| Ordinary Income | ¥19.3B | ¥17.0B | ¥15.3B | ¥12.7B | ¥11.7B |
| Pre-tax Income | ¥18.9B | ¥17.1B | ¥15.4B | ¥14.8B | ¥11.6B |
| Income Taxes | ¥5.8B | ¥5.2B | ¥4.9B | ¥4.4B | ¥3.7B |
| Current Tax | — | ¥5.5B | ¥5.0B | ¥4.6B | ¥3.7B |
| Deferred Tax | — | ¥-393M | ¥-144M | ¥-151M | ¥22M |
| Net Income (owners) | ¥13.0B | ¥11.8B | ¥10.3B | ¥10.2B | ¥7.8B |
| Minority Interest | — | ¥134M | ¥226M | ¥106M | ¥80M |
| Comprehensive Income | — | ¥12.3B | ¥12.5B | ¥10.9B | ¥8.7B |
| EBITDA | ¥20.3B | ¥19.5B | ¥17.8B | ¥13.4B | ¥12.2B |
| Goodwill Amort. (J-GAAP) | — | ¥1.5B | ¥1.3B | ¥337M | ¥250M |
| EPS | ¥170.49 | ¥153.61 | ¥133.29 | ¥132.31 | ¥99.37 |
| Shares Outstanding | — | 76.5M | 76.9M | 76.9M | 77.9M |
| Shares Issued (total) | — | 86.0M | 86.0M | 87.0M | 90.0M |
| Treasury Shares | — | 9.5M | 9.1M | 10.1M | 12.1M |