|
Market Closed -
Japan Exchange
02:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 171.90 JPY | -1.21% |
|
-2.94% | +9.00% |
| 10-20 | NTT Unit Leads Joint R&D Project for Optical Chiplets | MT |
| 10-13 | Amazon.com Partner Anthropic Plans $6.3 Billion Osaka Data Center With NTT | MT |
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 | 13,996,886 | - | - |
| Change | - | 7.6% | 11.91% | -20.81% | 6.91% | 9.35% | - | - |
| Enterprise Value (EV) 1 | 19,841,020 | 21,865,382 | 24,848,999 | 21,982,339 | 27,797,451 | 28,227,031 | 28,273,820 | 28,185,612 |
| Change | - | 10.2% | 13.65% | -11.54% | 26.45% | 1.55% | 0.17% | -0.31% |
| P/E | 10.8x | 11.4x | 11.9x | 12.1x | 12.5x | 13.6x | 12.5x | 11.6x |
| PBR | 1.52x | 1.58x | 1.54x | 1.17x | 1.32x | 1.4x | 1.32x | 1.25x |
| PEG | - | 2.01x | 1.42x | -0.6x | 2.3x | 8.58x | 1.48x | 1.43x |
| Capitalization / Revenue | 1.03x | 1.03x | 1.13x | 0.87x | 0.89x | 0.92x | 0.89x | 0.86x |
| EV / Revenue | 1.63x | 1.66x | 1.86x | 1.6x | 1.93x | 1.86x | 1.8x | 1.73x |
| EV / EBITDA | 5.96x | 6.65x | 7x | 6.52x | 7.95x | 8.08x | 7.77x | 7.44x |
| EV / EBIT | 11.2x | 12x | 12.9x | 13.3x | 16.3x | 16.1x | 15.1x | 14.2x |
| EV / FCF | 15.1x | 41.7x | 64.6x | 79.5x | -33.1x | 52.1x | 57.8x | 56.3x |
| FCF Yield | 6.61% | 2.4% | 1.55% | 1.26% | -3.02% | 1.92% | 1.73% | 1.78% |
| 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% | 3.07% | 3.24% | 3.38% |
| 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 | 174.00 | 174.00 | 174.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.58x | 1.87x | 8.13x | 3.07% | 89.74B | |
| 9.73x | 2.45x | 6.43x | 6.42% | 182B | |
| 12.18x | 2.05x | 5.28x | 4.48% | 134B | |
| 13.34x | 2.01x | 5.06x | 2.47% | 71.97B | |
| 14.33x | 2.59x | 8.07x | 5.35% | 54.94B | |
| 22.05x | 5.09x | 18.57x | 4.94% | 52.11B | |
| 14.47x | 2.7x | 5.97x | 4.41% | 50.81B | |
| 25.79x | 3.45x | 7.57x | 3.92% | 42.98B | |
| 8.89x | 1.67x | 5x | 5.53% | 42.23B | |
| 22.56x | 3x | 7.7x | 4.51% | 38.52B | |
| Average | 15.69x | 2.69x | 7.78x | 4.51% | 75.98B | |
| Weighted average by Cap. | 13.97x | 2.52x | 7.27x | 4.71% |
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
- Valuation NTT, Inc.
Select your edition
All financial news and data tailored to specific country editions
