|
Delayed
Japan Exchange
21:23:34 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 177.90 JPY | -0.11% |
|
+3.37% | +12.87% |
| 09-14 | GO Inc., Waymo Plan to Launch Unmanned Taxi Services in Tokyo | DJ |
| 08-23 | OptQC Corp. announced that it has received ¥7 billion in funding from a group of investors | CI |
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 | 14,501,718 | - | - |
| Change | - | 7.6% | 11.91% | -20.81% | 6.91% | 13.3% | - | - |
| Enterprise Value (EV) 1 | 19,841,020 | 21,865,382 | 24,848,999 | 21,982,339 | 27,797,451 | 28,413,048 | 28,666,319 | 28,611,333 |
| Change | - | 10.2% | 13.65% | -11.54% | 26.45% | 2.21% | 0.89% | -0.19% |
| P/E | 10.8x | 11.4x | 11.9x | 12.1x | 12.5x | 14x | 13x | 12x |
| PBR | 1.52x | 1.58x | 1.54x | 1.17x | 1.32x | 1.43x | 1.36x | 1.29x |
| PEG | - | 2.01x | 1.42x | -0.6x | 2.3x | 15.11x | 1.63x | 1.48x |
| Capitalization / Revenue | 1.03x | 1.03x | 1.13x | 0.87x | 0.89x | 0.96x | 0.92x | 0.89x |
| EV / Revenue | 1.63x | 1.66x | 1.86x | 1.6x | 1.93x | 1.87x | 1.83x | 1.76x |
| EV / EBITDA | 5.96x | 6.65x | 7x | 6.52x | 7.95x | 8.16x | 7.92x | 7.59x |
| EV / EBIT | 11.2x | 12x | 12.9x | 13.3x | 16.3x | 16.3x | 15.4x | 14.5x |
| EV / FCF | 15.1x | 41.7x | 64.6x | 79.5x | -33.1x | 46.6x | 72.1x | 64.2x |
| FCF Yield | 6.61% | 2.4% | 1.55% | 1.26% | -3.02% | 2.15% | 1.39% | 1.56% |
| Dividend per Share 2 | 4.6 | 4.8 | 5.1 | 5.2 | 5.3 | 5.343 | 5.634 | 5.866 |
| Rate of return | 3.24% | 3.03% | 2.84% | 3.59% | 3.37% | 3% | 3.16% | 3.29% |
| EPS 2 | 13.17 | 13.92 | 15.09 | 11.96 | 12.61 | 12.73 | 13.74 | 14.85 |
| Distribution rate | 34.9% | 34.5% | 33.8% | 43.5% | 42% | 42% | 41% | 39.5% |
| Net sales 1 | 12,156,447 | 13,136,200 | 13,374,569 | 13,704,727 | 14,409,121 | 15,178,263 | 15,689,918 | 16,219,863 |
| EBITDA 1 | 3,329,776 | 3,290,200 | 3,551,496 | 3,371,606 | 3,497,204 | 3,480,012 | 3,620,102 | 3,767,635 |
| EBIT 1 | 1,768,593 | 1,829,000 | 1,922,910 | 1,649,571 | 1,706,221 | 1,745,544 | 1,864,723 | 1,975,134 |
| Net income 1 | 1,181,083 | 1,213,100 | 1,279,521 | 1,000,016 | 1,037,032 | 1,029,079 | 1,096,082 | 1,165,891 |
| Net Debt 1 | 7,286,490 | 8,356,613 | 9,731,137 | 10,010,100 | 14,997,657 | 13,911,329 | 14,164,601 | 14,109,615 |
| Reference price 2 | 141.80 | 158.48 | 179.80 | 144.70 | 157.20 | 178.10 | 178.10 | 178.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.01x | 1.87x | 8.17x | 3% | 93.92B | |
| 11.07x | 1.31x | 4.16x | 7.01% | 223B | |
| 11.29x | 2.62x | 6.94x | 5.51% | 213B | |
| 14.07x | 2.19x | 5.66x | 3.9% | 160B | |
| 12.03x | 0.89x | 3.33x | 6.42% | 80.52B | |
| 11.78x | 1.8x | 4.55x | 2.78% | 69.52B | |
| 15.37x | 2.7x | 8.42x | 5.03% | 58.31B | |
| 24.03x | 5.42x | 19.8x | 4.54% | 57.29B | |
| 15.26x | 2.82x | 6.31x | 4.31% | 52.04B | |
| 11.75x | 1.77x | 5.38x | 4.97% | 48.46B | |
| Average | 14.07x | 2.34x | 7.27x | 4.75% | 105.64B | |
| Weighted average by Cap. | 13.13x | 2.15x | 6.51x | 5.09% |
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
