Valuation NTT, Inc. Deutsche Boerse AG
Stocks
NTT
JP3735400008
Integrated Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
02:04:29 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 0.9700 EUR | 0.00% |
|
+0.52% | +14.48% |
| 10-13 | Amazon.com Partner Anthropic Plans $6.3 Billion Osaka Data Center With NTT | MT |
| 10-12 | NTT Data in final talks to build Anthropic's first data centre in Japan, Nikkei reports | RE |
Company Valuation: NTT, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,554,530 | 13,508,769 | 15,117,862 | 11,972,239 | 12,799,794 | 14,110,880 | - | - |
| Change | - | 7.6% | 11.91% | -20.81% | 6.91% | 10.24% | - | - |
| Enterprise Value (EV) 1 | 19,841,020 | 21,865,382 | 24,848,999 | 21,982,339 | 27,797,451 | 28,341,025 | 28,387,814 | 28,299,606 |
| Change | - | 10.2% | 13.65% | -11.54% | 26.45% | 1.96% | 0.17% | -0.31% |
| P/E | 10.8x | 11.4x | 11.9x | 12.1x | 12.5x | 13.5x | 12.5x | 11.5x |
| PBR | 1.52x | 1.58x | 1.54x | 1.17x | 1.32x | 1.39x | 1.32x | 1.24x |
| PEG | - | 2.01x | 1.42x | -0.6x | 2.3x | 8.52x | 1.48x | 1.42x |
| Capitalization / Revenue | 1.03x | 1.03x | 1.13x | 0.87x | 0.89x | 0.93x | 0.9x | 0.87x |
| EV / Revenue | 1.63x | 1.66x | 1.86x | 1.6x | 1.93x | 1.86x | 1.8x | 1.74x |
| EV / EBITDA | 5.96x | 6.65x | 7x | 6.52x | 7.95x | 8.11x | 7.8x | 7.47x |
| EV / EBIT | 11.2x | 12x | 12.9x | 13.3x | 16.3x | 16.2x | 15.2x | 14.3x |
| EV / FCF | 15.1x | 41.7x | 64.6x | 79.5x | -33.1x | 52.3x | 58x | 56.5x |
| FCF Yield | 6.61% | 2.4% | 1.55% | 1.26% | -3.02% | 1.91% | 1.72% | 1.77% |
| Dividend per Share 2 | 4.6 | 4.8 | 5.1 | 5.2 | 5.3 | 5.35 | 5.641 | 5.881 |
| Rate of return | 3.24% | 3.03% | 2.84% | 3.59% | 3.37% | 3.09% | 3.25% | 3.39% |
| EPS 2 | 13.17 | 13.92 | 15.09 | 11.96 | 12.61 | 12.81 | 13.89 | 15.02 |
| Distribution rate | 34.9% | 34.5% | 33.8% | 43.5% | 42% | 41.8% | 40.6% | 39.2% |
| Net sales 1 | 12,156,447 | 13,136,200 | 13,374,569 | 13,704,727 | 14,409,121 | 15,209,643 | 15,736,994 | 16,272,017 |
| EBITDA 1 | 3,329,776 | 3,290,200 | 3,551,496 | 3,371,606 | 3,497,204 | 3,492,743 | 3,639,733 | 3,788,473 |
| EBIT 1 | 1,768,593 | 1,829,000 | 1,922,910 | 1,649,571 | 1,706,221 | 1,748,837 | 1,873,638 | 1,984,280 |
| Net income 1 | 1,181,083 | 1,213,100 | 1,279,521 | 1,000,016 | 1,037,032 | 1,032,838 | 1,103,129 | 1,173,037 |
| Net Debt 1 | 7,286,490 | 8,356,613 | 9,731,137 | 10,010,100 | 14,997,657 | 14,230,145 | 14,276,934 | 14,188,726 |
| Reference price 2 | 141.80 | 158.48 | 179.80 | 144.70 | 157.20 | 173.30 | 173.30 | 173.30 |
| Nbr of stocks (in thousands) | 88,536,882 | 85,239,584 | 84,081,549 | 82,738,351 | 81,423,625 | 81,424,583 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/10/24 | 5/9/25 | 5/8/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.86x | 2.43x | 6.39x | 6.35% | 185B | |
| 12.17x | 2.08x | 5.36x | 4.45% | 135B | |
| 13.47x | 1.86x | 8.1x | 3.1% | 88.42B | |
| 12.03x | 1.86x | 4.68x | 2.73% | 65.08B | |
| 14.54x | 2.62x | 8.17x | 5.27% | 55.75B | |
| 22.25x | 5.15x | 18.78x | 4.89% | 52.52B | |
| 14.48x | 2.67x | 5.94x | 4.48% | 49.96B | |
| 9.65x | 1.7x | 5.14x | 5.62% | 41.43B | |
| 23.98x | 3.27x | 7.17x | 4.21% | 39.48B | |
| Average | 14.71x | 2.63x | 7.75x | 4.57% | 79.12B | |
| Weighted average by Cap. | 13.32x | 2.48x | 7.24x | 4.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9432 Stock
- NTT Stock
- Valuation NTT, Inc.
Select your edition
All financial news and data tailored to specific country editions
