|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 151.30 JPY | +1.07% |
|
+0.13% | -4.06% |
| 07-24 | 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 | 26,472,067 | 26,491,493 | 26,438,469 |
| Change | - | 10.2% | 13.65% | -11.54% | 26.45% | -4.77% | 0.07% | -0.2% |
| P/E | 10.8x | 11.4x | 11.9x | 12.1x | 12.5x | 12.1x | 11.2x | 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 | -17.77x | 1.35x | 1.21x |
| 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 | 7.2x | 6.9x |
| 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 | 42.6x | 37.2x | 33.9x |
| FCF Yield | 6.61% | 2.4% | 1.55% | 1.26% | -3.02% | 2.35% | 2.69% | 2.95% |
| Dividend per Share 2 | 4.6 | 4.8 | 5.1 | 5.2 | 5.3 | 5.392 | 5.614 | 5.885 |
| Rate of return | 3.24% | 3.03% | 2.84% | 3.59% | 3.37% | 3.56% | 3.71% | 3.89% |
| EPS 2 | 13.17 | 13.92 | 15.09 | 11.96 | 12.61 | 12.52 | 13.57 | 14.72 |
| Distribution rate | 34.9% | 34.5% | 33.8% | 43.5% | 42% | 43.1% | 41.4% | 40% |
| Net sales 1 | 12,156,447 | 13,136,200 | 13,374,569 | 13,704,727 | 14,409,121 | 15,085,553 | 15,599,396 | 16,136,273 |
| EBITDA 1 | 3,329,776 | 3,290,200 | 3,551,496 | 3,371,606 | 3,497,204 | 3,528,998 | 3,680,598 | 3,833,685 |
| EBIT 1 | 1,768,593 | 1,829,000 | 1,922,910 | 1,649,571 | 1,706,221 | 1,734,666 | 1,848,929 | 1,961,247 |
| Net income 1 | 1,181,083 | 1,213,100 | 1,279,521 | 1,000,016 | 1,037,032 | 1,009,719 | 1,079,026 | 1,151,666 |
| Net Debt 1 | 7,286,490 | 8,356,613 | 9,731,137 | 10,010,100 | 14,997,657 | 14,147,871 | 14,167,298 | 14,114,274 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.08x | 1.75x | 7.5x | 3.56% | 75.29B | |
| 11.47x | 1.35x | 4.31x | 6.89% | 229B | |
| 10x | 2.46x | 6.51x | 6.09% | 193B | |
| 13.1x | 2.11x | 5.48x | 4.28% | 144B | |
| 11.96x | 0.84x | 3.16x | 6.65% | 78.8B | |
| 13.13x | 2.03x | 5.15x | 2.41% | 78.42B | |
| 15.43x | 2.68x | 8.41x | 5.09% | 57.5B | |
| 23.63x | 5.33x | 19.45x | 4.53% | 55.55B | |
| 15.75x | 1.81x | 5.66x | 4.87% | 48.93B | |
| 14.48x | 2.6x | 6x | 4.65% | 47.54B | |
| Average | 14.10x | 2.30x | 7.16x | 4.9% | 100.82B | |
| Weighted average by Cap. | 12.88x | 2.09x | 6.32x | 5.31% |
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
