Loading...

Noritz

OTCPK:NRTZ.F
Snowflake Description

Flawless balance sheet and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NRTZ.F
OTCPK
¥63B
Market Cap
  1. Home
  2. US
  3. Capital Goods
Company description

Noritz Corporation manufactures and sells various water heaters worldwide. The last earnings update was 67 days ago. More info.


Add to Portfolio Compare Print
NRTZ.F Share Price and Events
7 Day Returns
0%
OTCPK:NRTZ.F
-2.1%
US Building
-1.2%
US Market
1 Year Returns
-
OTCPK:NRTZ.F
0.5%
US Building
3.4%
US Market
NRTZ.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Noritz (NRTZ.F) 0% - - - -30.4% -
US Building -2.1% 1.2% 4% 0.5% 7.1% 23.9%
US Market -1.2% 1.2% 1.7% 3.4% 35.5% 41.6%
1 Year Return vs Industry and Market
  • No trading data on NRTZ.F.
  • No trading data on NRTZ.F.
Price Volatility
NRTZ.F
Industry
5yr Volatility vs Market
Related Companies

Value

 Is Noritz undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Noritz to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Noritz.

OTCPK:NRTZ.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.3%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:NRTZ.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Building Unlevered Beta Simply Wall St/ S&P Global 1.13
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.131 (1 + (1- 30.86%) (1.28%))
1.094
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.09
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.094 * 5.96%)
9.25%

Discounted Cash Flow Calculation for OTCPK:NRTZ.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Noritz is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:NRTZ.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 9.25%)
2020 4,915.00 Analyst x2 4,498.77
2021 3,600.00 Analyst x1 3,016.08
2022 2,850.62 Est @ -20.82% 2,186.00
2023 2,458.60 Est @ -13.75% 1,725.71
2024 2,242.06 Est @ -8.81% 1,440.45
2025 2,122.19 Est @ -5.35% 1,247.97
2026 2,060.15 Est @ -2.92% 1,108.89
2027 2,034.86 Est @ -1.23% 1,002.53
2028 2,034.05 Est @ -0.04% 917.26
2029 2,050.13 Est @ 0.79% 846.22
Present value of next 10 years cash flows ¥17,989.88
OTCPK:NRTZ.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ¥2,050.13 × (1 + 2.73%) ÷ (9.25% – 2.73%)
¥32,291.67
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥32,291.67 ÷ (1 + 9.25%)10
¥13,328.82
OTCPK:NRTZ.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥17,989.88 + ¥13,328.82
¥31,318.69
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥31,318.69 / 47.81
¥655.06
OTCPK:NRTZ.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:NRTZ.F represents 0.00937x of TSE:5943
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00937x
Value per Share
(Listing Adjusted, USD)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 655.06 x 0.00937
$6.13
Value per share (USD) From above. $6.13
Current discount Discount to share price of $12.25
= -1 x ($12.25 - $6.13) / $6.13
-99.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Noritz is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Noritz's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Noritz's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:NRTZ.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in JPY ¥99.31
TSE:5943 Share Price ** TSE (2019-07-10) in JPY ¥1308
United States of America Building Industry PE Ratio Median Figure of 31 Publicly-Listed Building Companies 18.5x
United States of America Market PE Ratio Median Figure of 3,080 Publicly-Listed Companies 17.88x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Noritz.

OTCPK:NRTZ.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:5943 Share Price ÷ EPS (both in JPY)

= 1308 ÷ 99.31

13.17x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Noritz is good value based on earnings compared to the US Building industry average.
  • Noritz is good value based on earnings compared to the United States of America market.
Price based on expected Growth
Does Noritz's expected growth come at a high price?
Raw Data
OTCPK:NRTZ.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 13.17x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
-3%per year
United States of America Building Industry PEG Ratio Median Figure of 26 Publicly-Listed Building Companies 1.32x
United States of America Market PEG Ratio Median Figure of 2,119 Publicly-Listed Companies 1.57x

*Line of best fit is calculated by linear regression .

OTCPK:NRTZ.F PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 13.17x ÷ -3%

-4.38x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Noritz earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Noritz's assets?
Raw Data
OTCPK:NRTZ.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in JPY ¥2,333.02
TSE:5943 Share Price * TSE (2019-07-10) in JPY ¥1308
United States of America Building Industry PB Ratio Median Figure of 37 Publicly-Listed Building Companies 2.21x
United States of America Market PB Ratio Median Figure of 5,245 Publicly-Listed Companies 1.79x
OTCPK:NRTZ.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:5943 Share Price ÷ Book Value per Share (both in JPY)

= 1308 ÷ 2,333.02

0.56x

* Primary Listing of Noritz.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Noritz is good value based on assets compared to the US Building industry average.
X
Value checks
We assess Noritz's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Building industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Building industry average (and greater than 0)? (1 check)
  5. Noritz has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Noritz expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Noritz expected to grow at an attractive rate?
  • Noritz's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Noritz's earnings are expected to decrease over the next 1-3 years, this is below the United States of America market average.
  • Noritz's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:NRTZ.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:NRTZ.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts -3%
OTCPK:NRTZ.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 0.9%
United States of America Building Industry Earnings Growth Rate Market Cap Weighted Average 12.4%
United States of America Building Industry Revenue Growth Rate Market Cap Weighted Average 4%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.9%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:NRTZ.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:NRTZ.F Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 216,400 10,600 4,200 1
2022-12-31 214,400 10,400 4,200 1
2021-12-31 212,300 10,500 4,100 1
2020-12-31 212,450 12,365 5,550 2
2019-12-31 208,600 10,577 4,000 1
OTCPK:NRTZ.F Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-03-31 207,180 4,748
2018-12-31 209,868 9,046 5,778
2018-09-30 211,321 3,445
2018-06-30 213,682 8,308 3,511
2018-03-31 214,506 4,498
2017-12-31 214,648 8,376 5,402
2017-09-30 212,930 7,021
2017-06-30 212,248 15,718 5,620
2017-03-31 211,640 5,812
2016-12-31 211,872 17,238 4,654
2016-09-30 211,795 1,036
2016-06-30 215,575 14,190 -2,950

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Noritz's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Noritz's revenue is expected to grow by 0.9% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:NRTZ.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from Noritz Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NRTZ.F Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31 93.00 93.00 93.00 1.00
2022-12-31 92.10 92.10 92.10 1.00
2021-12-31 89.10 89.10 89.10 1.00
2020-12-31 117.35 146.40 88.30 2.00
2019-12-31 85.30 85.30 85.30 1.00
OTCPK:NRTZ.F Past Financials Data
Date (Data in JPY Millions) EPS *
2019-03-31 99.31
2018-12-31 120.86
2018-09-30 72.06
2018-06-30 73.44
2018-03-31 94.08
2017-12-31 112.98
2017-09-30 146.84
2017-06-30 117.54
2017-03-31 121.56
2016-12-31 97.34
2016-09-30 21.67
2016-06-30 -61.70

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Noritz is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Noritz's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Noritz has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Noritz performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Noritz's growth in the last year to its industry (Building).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Noritz's year on year earnings growth rate has been positive over the past 5 years.
  • Noritz's 1-year earnings growth is less than its 5-year average (5.6% vs 11.6%)
  • Noritz's earnings growth has not exceeded the US Building industry average in the past year (5.6% vs 24.3%).
Earnings and Revenue History
Noritz's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Noritz Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NRTZ.F Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 207,180.00 4,748.00 60,821.00
2018-12-31 209,868.00 5,778.00 61,060.00
2018-09-30 211,321.00 3,445.00 60,991.00
2018-06-30 213,682.00 3,511.00 61,494.00
2018-03-31 214,506.00 4,498.00 61,735.00
2017-12-31 214,648.00 5,402.00 61,812.00
2017-09-30 212,930.00 7,021.00 61,430.00
2017-06-30 212,248.00 5,620.00 60,619.00
2017-03-31 211,640.00 5,812.00 60,077.00
2016-12-31 211,872.00 4,654.00 60,180.00
2016-09-30 211,795.00 1,036.00 60,279.00
2016-06-30 215,575.00 -2,950.00 62,573.00
2016-03-31 218,149.00 -4,006.00 64,458.00
2015-12-31 218,909.00 -3,958.00 65,110.00
2015-09-30 219,747.00 -3,401.00 65,167.00
2015-06-30 215,762.00 2,687.00 63,268.00
2015-03-31 212,683.00 2,239.00 60,895.00
2014-12-31 218,943.00 3,479.00 59,992.00
2014-09-30 222,718.00 5,203.00 59,627.00
2014-06-30 217,848.00 4,829.00 55,989.00
2014-03-31 213,871.00 7,024.00 52,874.00
2013-12-31 200,327.00 6,387.00 49,218.00
2013-09-30 190,398.00 6,336.00 45,653.00
2013-06-30 188,168.00 6,470.00 45,217.00
2013-03-31 186,879.00 5,522.00 45,041.00
2012-12-31 187,061.00 5,979.00 44,582.00
2012-09-30 185,216.00 5,516.00 44,616.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Noritz has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Noritz used its assets less efficiently than the US Building industry average last year based on Return on Assets.
  • Noritz's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Noritz's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Building industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Noritz has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Noritz's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Noritz's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Noritz is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Noritz's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Noritz's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 143.1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Noritz Company Filings, last reported 3 months ago.

OTCPK:NRTZ.F Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 115,635.00 800.00 34,196.00
2018-12-31 114,052.00 800.00 39,884.00
2018-09-30 118,686.00 800.00 33,420.00
2018-06-30 120,295.00 800.00 38,153.00
2018-03-31 120,470.00 800.00 38,878.00
2017-12-31 121,530.00 800.00 35,334.00
2017-09-30 114,581.00 800.00 33,103.00
2017-06-30 113,967.00 800.00 38,491.00
2017-03-31 111,538.00 800.00 39,381.00
2016-12-31 111,475.00 800.00 37,023.00
2016-09-30 104,773.00 800.00 30,734.00
2016-06-30 106,445.00 800.00 31,548.00
2016-03-31 109,956.00 900.00 31,576.00
2015-12-31 113,730.00 800.00 29,292.00
2015-09-30 111,644.00 426.00 26,772.00
2015-06-30 123,174.00 1,893.00 29,865.00
2015-03-31 120,925.00 2,044.00 28,108.00
2014-12-31 118,243.00 1,800.00 26,371.00
2014-09-30 113,261.00 1,800.00 31,131.00
2014-06-30 109,483.00 1,800.00 33,476.00
2014-03-31 109,340.00 1,965.00 30,209.00
2013-12-31 109,672.00 3,182.00 27,710.00
2013-09-30 102,836.00 3,159.00 24,158.00
2013-06-30 100,107.00 1,947.00 32,105.00
2013-03-31 97,203.00 2,035.00 32,076.00
2012-12-31 92,723.00 2,016.00 30,739.00
2012-09-30 87,900.00 1,893.00 28,623.00
  • Noritz's level of debt (0.7%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (1.8% vs 0.7% today).
  • Debt is well covered by operating cash flow (1130.8%, greater than 20% of total debt).
  • Noritz earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess Noritz's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Noritz has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Noritz's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.45%
Current annual income from Noritz dividends. Estimated to be 2.46% next year.
If you bought $2,000 of Noritz shares you are expected to receive $49 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Noritz's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.44%).
  • Noritz's dividend is below the markets top 25% of dividend payers in United States of America (3.76%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:NRTZ.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
United States of America Building Industry Average Dividend Yield Market Cap Weighted Average of 16 Stocks 1.8%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2016 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:NRTZ.F Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2023-12-31 33.00 1.00
2022-12-31 32.00 1.00
2021-12-31 32.00 1.00
2020-12-31 32.00 1.00
2019-12-31 32.00 1.00
OTCPK:NRTZ.F Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-03-28 32.000 2.183
2019-02-13 32.000 1.936
2018-11-13 32.000 2.034
2018-08-09 32.000 1.909
2018-03-29 32.000 1.698
2018-02-14 32.000 1.694
2017-11-14 32.000 1.483
2017-11-13 32.000 1.580
2017-08-10 32.000 1.594
2017-03-30 32.000 1.471
2017-02-13 32.000 1.506
2016-11-14 32.000 1.598
2016-11-08 32.000 1.623
2016-08-10 32.000 1.556
2016-03-30 32.000 1.674
2016-02-10 32.000 1.744
2015-11-10 32.000 1.770
2015-05-12 32.000 1.609
2015-03-27 34.000 1.709
2015-02-10 32.000 1.593
2014-11-14 34.000 1.777
2014-11-11 34.000 1.721
2014-08-12 34.000 1.794
2014-08-05 34.000 1.802
2014-03-28 32.000 1.670
2014-02-10 32.000 1.611
2013-03-28 32.000 1.622
2012-11-14 28.000 1.785
2012-11-08 28.000 2.142
2012-08-10 28.000 2.088
2012-04-27 28.000 1.983
2012-03-29 28.000 1.919
2012-02-10 28.000 1.844
2011-11-14 28.000 2.031
2011-10-31 28.000 1.953
2011-08-11 28.000 1.717
2011-08-02 28.000 1.815
2011-04-28 28.000 1.868
2011-02-10 28.000 2.013
2010-11-12 28.000 2.021
2010-10-29 28.000 2.069
2010-08-11 28.000 1.795
2010-08-03 28.000 1.803
2010-03-30 28.000 1.848
2010-02-12 28.000 2.154
2009-11-13 28.000 2.461
2009-08-11 28.000 2.419
2009-04-30 28.000 2.522
2009-03-30 28.000 2.183
2009-02-12 28.000 2.234
2008-10-31 28.000 2.477
2008-08-11 28.000 2.953

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Noritz's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.1x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Noritz's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Noritz afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Noritz has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Noritz's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Soichiro Kokui
AGE 66
TENURE AS CEO 9.8 years
CEO Bio

Mr. Soichiro Kokui has been the President and Chief Executive Officer of Noritz Corporation since September 2009. Mr. Kokui joined Noritz Corporation in April 1976 and served as its Representative Executive Officer. He served as the President of RB Corp., Inc. (formerly Rocket Boiler Co., Ltd.) since March 2001. He served as a Vice President of Harman Co., Ltd. since October 2002. He served as the President Harman Co., Ltd. since March 2003. He served as Managing Director and General Manager of Sales at Noritz Corporation since July 2004, Managing Executive Officer and General Manager of Sales since March 2007 and also served as its Managing Executive Officer and General Manager of Overall Business since September 2008. He has been a Representative Director of Noritz Corporation since September 2009. He served as a Representative Director of Rocket Boiler Co., Ltd. since March 2001 and Harman Co., Ltd since March 2003. He served as a Director of Harman Co., Ltd. since October 2002. Mr. Kokui served as a Director of Noritz Corporation since March 2003, since March 2007 and again since September 2008.

CEO Compensation
  • Insufficient data for Soichiro to compare compensation growth.
  • Insufficient data for Soichiro to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Noritz management team in years:

2.9
Average Tenure
62
Average Age
  • The tenure for the Noritz management team is about average.
Management Team

Soichiro Kokui

TITLE
President
AGE
66
TENURE
9.8 yrs

Kazushi Hirooka

TITLE
Managing Executive Officer
TENURE
1.8 yrs

Tsutomu Mizuma

TITLE
Managing Exec. Officer
AGE
62
TENURE
3.5 yrs

Satoshi Haramaki

TITLE
Director & Senior Managing Executive Officer
AGE
60
TENURE
4.8 yrs

Masamine Hirosawa

TITLE
Director & Senior Managing Executive Officer
TENURE
2.3 yrs

Masayuki Takenaka

TITLE
Head of Administration Headquarters
TENURE
2.3 yrs

Norio Kubota

TITLE
Managing Executive Officer

Masanori Higashiuchi

TITLE
Managing Executive Officer

Masashi Kyunai

TITLE
Managing Executive Officer

Uryu Hisauchi

TITLE
Executive Officer
Board of Directors Tenure

Average tenure and age of the Noritz board of directors in years:

4.8
Average Tenure
63
Average Age
  • The tenure for the Noritz board of directors is about average.
Board of Directors

Soichiro Kokui

TITLE
President
AGE
66
TENURE
9.8 yrs

Tsutomu Mizuma

TITLE
Managing Exec. Officer
AGE
62

Satoshi Haramaki

TITLE
Director & Senior Managing Executive Officer
AGE
60

Masamine Hirosawa

TITLE
Director & Senior Managing Executive Officer
TENURE
2.3 yrs

Masayuki Takenaka

TITLE
Head of Administration Headquarters
TENURE
2.3 yrs

Takafumi Nakamura

TITLE
Director
AGE
63
TENURE
9.8 yrs

Yasuhiko Ogawa

TITLE
External Director
AGE
63
TENURE
6.3 yrs

Hideaki Takahashi

TITLE
External Director
AGE
76
TENURE
3.3 yrs

Toshiyuki Sawada

TITLE
Audit & Supervisory Board Member
AGE
62
TENURE
8.3 yrs

Hiroshi Shirai

TITLE
External Corporate Auditor
AGE
66
TENURE
3.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Noritz's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Noritz has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Noritz Corporation manufactures and sells various water heaters worldwide. The company offers water heaters, hydronic heating systems, gas fan heaters, and gas co-generation systems; water tank units for use with fuel cells; solar water heaters; photovoltaic power generation systems for industry use; built-in bath and kitchen systems, and wash basins; and built-in gas cookers and gas table cookers. Noritz Corporation was founded in 1951 and is headquartered in Kobe, Japan.

Details
Name: Noritz Corporation
NRTZ.F
Exchange: OTCPK
Founded: 1951
¥580,511,372
47,810,526
Website: http://www.noritzglobal.com
Address: Noritz Corporation
Eiko Building,
93 Edomachi,
Kobe,
Hyogo, 650-0033,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 5943 Common Stock The Tokyo Stock Exchange JP JPY 06. Jan 1992
OTCPK NRTZ.F Common Stock Pink Sheets LLC US USD 06. Jan 1992
Number of employees
Current staff
Staff numbers
8,776
Noritz employees.
Industry
Building Products
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/21 00:29
End of day share price update: 2019/07/10 00:00
Last estimates confirmation: 2019/05/22
Last earnings filing: 2019/05/15
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.