|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 151.30 JPY | +1.07% |
|
+0.27% | -4.06% |
| 01:03am | Malaysia's resource anxiety tests Asia's fastest data centre build-out | RE |
| 06-26 | S&P Rates NTT Finance's US Dollar, Euro, Pound Sterling Notes BBB+ | 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 | 12,324,196 | - | - |
| Change | - | 7.6% | 11.91% | -20.81% | 6.91% | -3.72% | - | - |
| Enterprise Value (EV) 1 | 19,841,020 | 21,865,382 | 24,848,999 | 21,982,339 | 27,797,451 | 26,468,551 | 26,439,781 | 26,348,378 |
| Change | - | 10.2% | 13.65% | -11.54% | 26.45% | -4.78% | -0.11% | -0.35% |
| P/E | 10.8x | 11.4x | 11.9x | 12.1x | 12.5x | 12x | 11.1x | 10.3x |
| PBR | 1.52x | 1.58x | 1.54x | 1.17x | 1.32x | 1.22x | 1.16x | 1.1x |
| PEG | - | 2.01x | 1.42x | -0.6x | 2.3x | -29.53x | 1.33x | 1.29x |
| Capitalization / Revenue | 1.03x | 1.03x | 1.13x | 0.87x | 0.89x | 0.82x | 0.79x | 0.76x |
| EV / Revenue | 1.63x | 1.66x | 1.86x | 1.6x | 1.93x | 1.75x | 1.7x | 1.64x |
| EV / EBITDA | 5.96x | 6.65x | 7x | 6.52x | 7.95x | 7.5x | 7.19x | 6.89x |
| EV / EBIT | 11.2x | 12x | 12.9x | 13.3x | 16.3x | 15.3x | 14.3x | 13.5x |
| EV / FCF | 15.1x | 41.7x | 64.6x | 79.5x | -33.1x | 41.7x | 36.3x | 33.7x |
| FCF Yield | 6.61% | 2.4% | 1.55% | 1.26% | -3.02% | 2.4% | 2.76% | 2.96% |
| Dividend per Share 2 | 4.6 | 4.8 | 5.1 | 5.2 | 5.3 | 5.4 | 5.629 | 5.892 |
| Rate of return | 3.24% | 3.03% | 2.84% | 3.59% | 3.37% | 3.57% | 3.72% | 3.89% |
| EPS 2 | 13.17 | 13.92 | 15.09 | 11.96 | 12.61 | 12.56 | 13.6 | 14.69 |
| Distribution rate | 34.9% | 34.5% | 33.8% | 43.5% | 42% | 43% | 41.4% | 40.1% |
| Net sales 1 | 12,156,447 | 13,136,200 | 13,374,569 | 13,704,727 | 14,409,121 | 15,087,981 | 15,558,468 | 16,115,212 |
| EBITDA 1 | 3,329,776 | 3,290,200 | 3,551,496 | 3,371,606 | 3,497,204 | 3,527,141 | 3,677,241 | 3,824,659 |
| EBIT 1 | 1,768,593 | 1,829,000 | 1,922,910 | 1,649,571 | 1,706,221 | 1,732,452 | 1,845,072 | 1,955,018 |
| Net income 1 | 1,181,083 | 1,213,100 | 1,279,521 | 1,000,016 | 1,037,032 | 1,011,933 | 1,081,383 | 1,149,721 |
| Net Debt 1 | 7,286,490 | 8,356,613 | 9,731,137 | 10,010,100 | 14,997,657 | 14,144,355 | 14,115,585 | 14,024,183 |
| Reference price 2 | 141.80 | 158.48 | 179.80 | 144.70 | 157.20 | 151.30 | 151.30 | 151.30 |
| Nbr of stocks (in thousands) | 88,536,882 | 85,239,584 | 84,081,549 | 82,738,351 | 81,423,625 | 81,455,358 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.92x | 1.75x | 7.47x | 3.61% | 74.41B | |
| 11.59x | 1.34x | 4.17x | 6.92% | 228B | |
| 9.16x | 2.39x | 6.38x | 6.44% | 183B | |
| 12.97x | 2.1x | 5.45x | 4.32% | 143B | |
| 13.11x | 2.03x | 5.15x | 2.42% | 77.98B | |
| 12.18x | 0.83x | 3.09x | 6.62% | 77.43B | |
| 15.43x | 2.68x | 8.41x | 5.09% | 57.5B | |
| 24x | 5.4x | 19.73x | 4.46% | 56.31B | |
| 15.87x | 1.78x | 5.59x | 4.83% | 49.24B | |
| 14.48x | 2.6x | 6x | 4.65% | 47.54B | |
| Average | 14.07x | 2.29x | 7.14x | 4.94% | 99.43B | |
| Weighted average by Cap. | 12.80x | 2.08x | 6.28x | 5.38% |
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
