Loading...

NS Solutions

OTCPK:NSSX.F
Snowflake Description

Flawless balance sheet with solid track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NSSX.F
OTCPK
¥276B
Market Cap
  1. Home
  2. US
  3. Software
Company description

NS Solutions Corporation provides information technology solutions in Japan and internationally. The last earnings update was 40 days ago. More info.


Add to Portfolio Compare Print
NSSX.F Share Price and Events
7 Day Returns
0%
OTCPK:NSSX.F
2%
US IT
1.6%
US Market
1 Year Returns
-
OTCPK:NSSX.F
15.4%
US IT
3.2%
US Market
NSSX.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
NS Solutions (NSSX.F) 0% 0.9% 0.9% - - -
US IT 2% 4.7% 20.1% 15.4% 79.5% 95.3%
US Market 1.6% 2.1% 12.8% 3.2% 38.6% 43.6%
1 Year Return vs Industry and Market
  • No trading data on NSSX.F.
  • No trading data on NSSX.F.
Price Volatility
NSSX.F
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for NS Solutions's competitors could be found in our database.

Value

 Is NS Solutions 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 NS Solutions 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    Our intrinsic value calculation method has changed recently, learn more here.

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

OTCPK:NSSX.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 10 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.9%
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:NSSX.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
IT Unlevered Beta Simply Wall St/ S&P Global 1.06
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.063 (1 + (1- 30.86%) (0%))
1.042
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.04
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.042 * 5.96%)
8.94%

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

The calculations below outline how an intrinsic value for NS Solutions 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:NSSX.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 8.94%)
2019 16,815.50 Analyst x6 15,435.18
2020 17,135.81 Analyst x7 14,438.04
2021 17,783.47 Analyst x7 13,753.77
2022 18,949.41 Analyst x3 13,452.50
2023 22,500.00 Analyst x1 14,661.94
2024 24,108.95 Est @ 7.15% 14,420.79
2025 25,513.21 Est @ 5.82% 14,008.05
2026 26,762.40 Est @ 4.9% 13,487.74
2027 27,898.83 Est @ 4.25% 12,906.31
2028 28,956.60 Est @ 3.79% 12,296.04
Present value of next 10 years cash flows ¥138,860.35
OTCPK:NSSX.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥28,956.60 × (1 + 2.73%) ÷ (8.94% – 2.73%)
¥478,809.77
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥478,809.77 ÷ (1 + 8.94%)10
¥203,320.33
OTCPK:NSSX.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥138,860.35 + ¥203,320.33
¥342,180.68
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥342,180.68 / 92.22
¥33.11
OTCPK:NSSX.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:NSSX.F represents 0.00892x of TSE:2327
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00892x
Value per Share
(Listing Adjusted, USD)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 3,710.30 x 0.00892
$33.11
Value per share (USD) From above. $33.11
Current discount Discount to share price of $26.75
= -1 x ($26.75 - $33.11) / $33.11
19.2%

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

Current Discount
Amount off the current price NS Solutions is available for.
Intrinsic value
19%
Share price is $26.75 vs Future cash flow value of $33.11
Current Discount Checks
For NS Solutions to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • NS Solutions's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • NS Solutions's share price is below the future cash flow value, but not at a substantial discount (< 40%).
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 NS Solutions's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are NS Solutions's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:NSSX.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in JPY ¥179.36
TSE:2327 Share Price ** TSE (2019-03-07) in JPY ¥2998
United States of America IT Industry PE Ratio Median Figure of 78 Publicly-Listed IT Companies 30.24x
United States of America Market PE Ratio Median Figure of 3,056 Publicly-Listed Companies 17.77x

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

** Primary Listing of NS Solutions.

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

= TSE:2327 Share Price ÷ EPS (both in JPY)

= 2998 ÷ 179.36

16.71x

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

  • NS Solutions is good value based on earnings compared to the US IT industry average.
  • NS Solutions is good value based on earnings compared to the United States of America market.
Price based on expected Growth
Does NS Solutions's expected growth come at a high price?
Raw Data
OTCPK:NSSX.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 16.71x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts
6.1%per year
United States of America IT Industry PEG Ratio Median Figure of 64 Publicly-Listed IT Companies 2.42x
United States of America Market PEG Ratio Median Figure of 2,107 Publicly-Listed Companies 1.49x

*Line of best fit is calculated by linear regression .

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

= PE Ratio ÷ Net Income Annual Growth Rate

= 16.71x ÷ 6.1%

2.75x

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

  • NS Solutions is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on NS Solutions's assets?
Raw Data
OTCPK:NSSX.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in JPY ¥1,468.02
TSE:2327 Share Price * TSE (2019-03-07) in JPY ¥2998
United States of America IT Industry PB Ratio Median Figure of 121 Publicly-Listed IT Companies 4.38x
United States of America Market PB Ratio Median Figure of 5,154 Publicly-Listed Companies 1.89x
OTCPK:NSSX.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:2327 Share Price ÷ Book Value per Share (both in JPY)

= 2998 ÷ 1,468.02

2.04x

* Primary Listing of NS Solutions.

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

  • NS Solutions is good value based on assets compared to the US IT industry average.
X
Value checks
We assess NS Solutions'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 IT 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 IT industry average (and greater than 0)? (1 check)
  5. NS Solutions 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 NS Solutions expected to perform in the next 1 to 3 years based on estimates from 10 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
6.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is NS Solutions expected to grow at an attractive rate?
  • NS Solutions's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • NS Solutions's earnings growth is positive but not above the United States of America market average.
  • NS Solutions's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:NSSX.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:NSSX.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts 6.1%
OTCPK:NSSX.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 10 Analysts 2.4%
United States of America IT Industry Earnings Growth Rate Market Cap Weighted Average 15.7%
United States of America IT Industry Revenue Growth Rate Market Cap Weighted Average 9.1%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14.3%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.1%

*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:NSSX.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:NSSX.F Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-03-31 287,500 25,602 22,270 2
2022-03-31 280,100 24,192 19,940 4
2021-03-31 273,040 22,241 18,331 10
2020-03-31 265,840 21,596 17,403 10
2019-03-31 260,010 20,664 16,783 10
OTCPK:NSSX.F Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2018-12-31 263,152 16,915
2018-09-30 252,307 10,078 15,568
2018-06-30 244,486 15,079
2018-03-31 244,215 13,138 14,933
2017-12-31 242,087 13,621
2017-09-30 243,172 18,115 13,935
2017-06-30 240,611 13,847
2017-03-31 232,473 12,449 13,964
2016-12-31 220,800 12,417
2016-09-30 218,249 14,610 11,739
2016-06-30 217,487 11,326
2016-03-31 218,685 18,247 11,168

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • NS Solutions's earnings are expected to grow by 6.1% yearly, however this is not considered high growth (20% yearly).
  • NS Solutions's revenue is expected to grow by 2.4% 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:NSSX.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below

All data from NS Solutions Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NSSX.F Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-03-31 233.80 233.80 233.80 1.00
2022-03-31 208.27 219.10 198.65 3.00
2021-03-31 198.03 217.50 166.08 11.00
2020-03-31 188.26 208.70 169.25 11.00
2019-03-31 180.29 203.30 168.90 11.00
OTCPK:NSSX.F Past Financials Data
Date (Data in JPY Millions) EPS *
2018-12-31 179.36
2018-09-30 164.50
2018-06-30 159.25
2018-03-31 157.71
2017-12-31 143.86
2017-09-30 147.83
2017-06-30 147.56
2017-03-31 149.47
2016-12-31 133.51
2016-09-30 126.22
2016-06-30 121.78
2016-03-31 120.08

*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.
  • NS Solutions is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess NS Solutions'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.
NS Solutions has a total score of 1/6, 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 NS Solutions 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 NS Solutions's growth in the last year to its industry (IT).
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.
  • NS Solutions's year on year earnings growth rate has been positive over the past 5 years.
  • NS Solutions's 1-year earnings growth exceeds its 5-year average (24.2% vs 16%)
  • NS Solutions's earnings growth has exceeded the US IT industry average in the past year (24.2% vs 15.3%).
Earnings and Revenue History
NS Solutions'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 NS Solutions Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NSSX.F Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 263,152.00 16,915.00 25,847.00
2018-09-30 252,307.00 15,568.00 25,885.00
2018-06-30 244,486.00 15,079.00 25,921.00
2018-03-31 244,215.00 14,933.00 25,800.00
2017-12-31 242,087.00 13,621.00 26,217.00
2017-09-30 243,172.00 13,935.00 25,591.00
2017-06-30 240,611.00 13,847.00 25,090.00
2017-03-31 232,473.00 13,964.00 24,522.00
2016-12-31 220,800.00 12,417.00 24,366.00
2016-09-30 218,249.00 11,739.00 24,330.00
2016-06-30 217,487.00 11,326.00 24,210.00
2016-03-31 218,685.00 11,168.00 24,067.00
2015-12-31 219,664.00 11,230.00 23,629.00
2015-09-30 217,695.00 10,858.00 23,375.00
2015-06-30 212,742.00 10,149.00 23,114.00
2015-03-31 206,295.00 9,077.00 22,790.00
2014-12-31 201,423.00 9,835.00 22,677.00
2014-09-30 193,391.00 8,839.00 22,382.00
2014-06-30 184,856.00 7,895.00 22,142.00
2014-03-31 179,953.00 7,071.00 21,752.00
2013-12-31 172,469.00 6,062.00 21,391.00
2013-09-30 171,783.00 5,901.00 21,019.00
2013-06-30 173,982.00 6,372.00 20,373.00
2013-03-31 172,005.00 6,592.00 19,892.00
2012-12-31 172,176.00 6,703.00 19,553.00
2012-09-30 167,043.00 5,633.00 19,433.00
2012-06-30 163,179.00 4,919.00 19,502.00
2012-03-31 161,579.00 5,185.00 19,657.00

*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.
  • NS Solutions has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • NS Solutions used its assets more efficiently than the US IT industry average last year based on Return on Assets.
  • NS Solutions has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess NS Solutions'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 IT 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.
NS Solutions has a total score of 5/6, 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 NS Solutions'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 NS Solutions's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • NS Solutions is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • NS Solutions's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of NS Solutions'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.
  • NS Solutions has no debt, it does not need to be covered by short term assets.
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 NS Solutions Company Filings, last reported 2 months ago.

OTCPK:NSSX.F Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 141,304.00 0.00 49,558.00
2018-09-30 153,725.00 0.00 51,956.00
2018-06-30 145,494.00 0.00 51,130.00
2018-03-31 141,528.00 3,677.00 48,889.00
2017-12-31 137,519.00 0.00 50,894.00
2017-09-30 135,454.00 0.00 54,693.00
2017-06-30 126,741.00 0.00 51,500.00
2017-03-31 125,723.00 860.00 45,960.00
2016-12-31 114,935.00 0.00 43,223.00
2016-09-30 111,484.00 0.00 48,427.00
2016-06-30 106,694.00 0.00 46,977.00
2016-03-31 105,011.00 1,460.00 43,132.00
2015-12-31 102,890.00 0.00 42,262.00
2015-09-30 102,044.00 0.00 43,285.00
2015-06-30 99,119.00 0.00 39,538.00
2015-03-31 97,442.00 1,748.00 35,945.00
2014-12-31 113,437.00 0.00 51,049.00
2014-09-30 104,475.00 0.00 51,205.00
2014-06-30 101,701.00 0.00 50,770.00
2014-03-31 100,959.00 2,147.00 46,845.00
2013-12-31 97,628.00 0.00 39,525.00
2013-09-30 97,126.00 0.00 41,407.00
2013-06-30 95,413.00 0.00 40,274.00
2013-03-31 95,570.00 679.00 34,152.00
2012-12-31 93,203.00 0.00 31,015.00
2012-09-30 92,860.00 0.00 34,492.00
2012-06-30 90,726.00 0.00 36,369.00
2012-03-31 90,653.00 1,137.00 38,878.00
  • NS Solutions has no debt.
  • NS Solutions had no debt 5 years ago.
  • NS Solutions has no debt, it does not need to be covered by operating cash flow.
  • NS Solutions has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess NS Solutions'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. NS Solutions 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 NS Solutions'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
1.83%
Current annual income from NS Solutions dividends. Estimated to be 2.04% next year.
If you bought $2,000 of NS Solutions shares you are expected to receive $37 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?
  • NS Solutions's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.44%).
  • NS Solutions's dividend is below the markets top 25% of dividend payers in United States of America (3.63%).
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:NSSX.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 10 Analyst Estimates (S&P Global) See Below
United States of America IT Industry Average Dividend Yield Market Cap Weighted Average of 33 Stocks 1.4%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2004 Stocks 2.5%
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 3.6%

Industry and Market average data is calculated daily.

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

OTCPK:NSSX.F Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2023-03-31 76.00 1.00
2022-03-31 69.33 3.00
2021-03-31 64.50 11.00
2020-03-31 60.18 11.00
2019-03-31 55.64 11.00
OTCPK:NSSX.F Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-02-08 55.000 1.844
2019-02-01 55.000 1.844
2018-11-09 55.000 1.903
2018-10-30 55.000 1.676
2018-06-25 55.000 1.697
2018-04-26 55.000 1.818
2018-02-09 50.000 1.695
2018-01-30 50.000 1.715
2017-11-13 50.000 1.701
2017-10-27 50.000 1.826
2017-06-26 50.000 2.021
2017-04-28 50.000 1.905
2017-02-10 45.000 1.961
2017-01-31 45.000 1.963
2016-10-28 45.000 2.157
2016-06-23 45.000 2.533
2016-04-28 45.000 2.505
2016-02-10 42.500 2.041
2016-01-29 42.500 1.929
2015-11-06 42.500 1.559
2015-10-27 42.500 1.474
2015-07-28 35.000 1.450
2015-06-22 35.000 1.693
2015-04-28 35.000 1.747
2015-02-09 22.500 1.258
2015-01-29 22.500 1.471
2014-11-07 22.500 1.423
2014-10-28 22.500 1.351
2014-07-29 22.500 1.459
2014-06-23 20.000 1.420
2014-04-25 22.500 1.785
2014-02-10 20.000 1.603
2014-01-30 20.000 1.546
2013-10-29 20.000 1.707
2013-04-26 20.000 2.096
2013-02-08 20.000 2.166
2013-01-31 20.000 2.252
2012-11-06 20.000 2.521
2012-10-26 20.000 2.501
2012-07-30 20.000 2.557
2012-06-28 20.000 2.899
2012-04-27 20.000 2.778
2012-02-07 20.000 2.574
2012-01-27 20.000 2.629
2011-11-08 20.000 2.543
2011-10-26 20.000 2.348
2011-07-27 20.000 2.309
2011-06-23 20.000 2.447
2011-04-28 20.000 2.720
2011-02-08 20.000 2.477
2011-01-28 20.000 2.201
2010-11-09 20.000 2.374
2010-10-27 20.000 2.687
2010-06-23 20.000 2.549
2010-04-28 20.000 2.115
2010-01-28 20.000 2.606
2009-11-10 20.000 2.660
2009-10-29 20.000 2.410
2009-07-30 20.000 2.444
2009-04-28 20.000 2.858
2009-03-23 22.500 4.030

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

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of NS Solutions's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.4x 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 NS Solutions'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 NS Solutions afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. NS Solutions has a total score of 4/6, 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 NS Solutions'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
Munetaka Shashiki
AGE 65
TENURE AS CEO 6.9 years
CEO Bio

Mr. Munetaka Shashiki has been the president of NS Solutions Corp. since April 2012. Mr. Shashiki served as the Managing Director of NS Solutions Corp. since April 1, 2009. Mr. Shashiki served as Senior Executive Director of NS Solutions Corporation. He has been Representative Director of NS Solutions Corporation since April 2012. He served as Representative Director at Nippon Steel & Sumitomo Metal Corporation since June 01, 2005. He served as a Director at NS Solutions Corp. since June 01, 2005.

CEO Compensation
  • Insufficient data for Munetaka to compare compensation growth.
  • Insufficient data for Munetaka 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 NS Solutions management team in years:

2.9
Average Tenure
61
Average Age
  • The tenure for the NS Solutions management team is about average.
Management Team

Munetaka Shashiki

TITLE
President & Representative Director
AGE
65
TENURE
6.9 yrs

Mamoru Kunimoto

TITLE
Senior Exec. Officer
AGE
61
TENURE
2.9 yrs

Hiroyuki Morita

TITLE
Managing Executive Officer & Director
AGE
60

Tetsuji Fukushima

TITLE
Senior Exec. Officer
AGE
61

Koichi Kitamura

TITLE
Executive VP
AGE
64

Yutaka Miyabe

TITLE
Sr. Managing Exec. Officer
AGE
63

Kazumasa Kondo

TITLE
Senior Managing Executive Officer & Executive Director
AGE
62

Takashi Oshiro

TITLE
Managing Exec. Officer
AGE
59

Yaichi Aoshima

TITLE
External Director
AGE
53

Yasuhiro Okada

TITLE
Managing Director -NS Solutions -Shanghai Co.
TENURE
0.3 yrs
Board of Directors Tenure

Average tenure and age of the NS Solutions board of directors in years:

6.9
Average Tenure
61
Average Age
  • The tenure for the NS Solutions board of directors is about average.
Board of Directors

Munetaka Shashiki

TITLE
President & Representative Director
AGE
65
TENURE
6.9 yrs

Mamoru Kunimoto

TITLE
Senior Exec. Officer
AGE
61
TENURE
2.9 yrs

Hiroyuki Morita

TITLE
Managing Executive Officer & Director
AGE
60
TENURE
6.8 yrs

Tetsuji Fukushima

TITLE
Senior Exec. Officer
AGE
61

Koichi Kitamura

TITLE
Executive VP
AGE
64
TENURE
14.8 yrs

Yutaka Miyabe

TITLE
Sr. Managing Exec. Officer
AGE
63
TENURE
13.8 yrs

Kazumasa Kondo

TITLE
Senior Managing Executive Officer & Executive Director
AGE
62
TENURE
11.9 yrs

Takashi Oshiro

TITLE
Managing Exec. Officer
AGE
59
TENURE
7.9 yrs

Yaichi Aoshima

TITLE
External Director
AGE
53
TENURE
3.8 yrs

Akira Kamoshida

TITLE
External Director
AGE
60
TENURE
3.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess NS Solutions'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. NS Solutions 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

NS Solutions Corporation provides information technology solutions in Japan and internationally. The company offers business and information systems consultation services; and plans, designs, develops, implements, operates, and maintains information systems. It also develops, manufactures, and sells software and hardware; and provides outsourcing services using information technology. In addition, the company offers data center and cloud computing services. It serves manufacturing, retail, distribution, transportation, finance, and telecommunication sectors, as well as government. The company was formerly known as Nippon Steel Information and Communication Systems Inc. and changed its name to NS Solutions Corporation in 2001. NS Solutions Corporation was founded in 1980 and is headquartered in Tokyo, Japan. NS Solutions Corporation is a subsidiary of Nippon Steel & Sumitomo Metal Corporation.

Details
Name: NS Solutions Corporation
NSSX.F
Exchange: OTCPK
Founded: 1980
¥2,483,287,963
92,224,577
Website: http://www.nssol.nssmc.com
Address: NS Solutions Corporation
NBF Shinkawa Building,
20-15, Shinkawa 2-chome,
Tokyo,
104-8280,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 2327 Common Stock The Tokyo Stock Exchange JP JPY 11. Oct 2002
OTCPK NSSX.F Common Stock Pink Sheets LLC US USD 11. Oct 2002
Number of employees
Current staff
Staff numbers
6,232
NS Solutions employees.
Industry
IT Consulting and Other Services
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/03/20 00:07
End of day share price update: 2019/03/07 00:00
Last estimates confirmation: 2019/03/13
Last earnings filing: 2019/02/08
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


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.