Nippon Telegraph and Telephone Corporation (9432)

Basic

  • Market Cap

    ¥15.2T

  • EV

    ¥25.69T

  • Shares Out

    84.1B

  • Revenue

    ¥13.28T

  • Employees

    338,651

Margins

  • Gross

    13.51%

  • EBITDA

    25.62%

  • Operating

    13.51%

  • Pre-Tax

    13.89%

  • Net

    8.97%

  • FCF

    4.33%

Returns (5Yr Avg)

  • ROA

    4.98%

  • ROTA

    12.57%

  • ROE

    10.18%

  • ROCE

    10.92%

  • ROIC

    6.03%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥199.69

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥1,053.29B

  • Net Debt

    ¥9,609.82B

  • Debt/Equity

    1.05

  • EBIT/Interest

    17.64

Growth (CAGR)

  • Rev 3Yr

    4.09%

  • Rev 5Yr

    2.34%

  • Rev 10Yr

    2.09%

  • Dil EPS 3Yr

    13.21%

  • Dil EPS 5Yr

    8.53%

  • Dil EPS 10Yr

    11.29%

  • Rev Fwd 2Yr

    1.69%

  • EBITDA Fwd 2Yr

    4.93%

  • EPS Fwd 2Yr

    5.85%

  • EPS LT Growth Est

    7.37%

Dividends

  • Yield

  • Payout

    35.03%

  • DPS

    ¥4.9

  • DPS Growth 3Yr

    7.91%

  • DPS Growth 5Yr

    8.9%

  • DPS Growth 10Yr

    11.84%

  • DPS Growth Fwd 2Yr

    5.34%

Select a metric from the list below to chart it

Mar '14

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

LTM

Revenues

11,879,842

11,899,415

11,943,966

Other Revenues, Total

12,156,447

13,136,194

13,280,456

Total Revenues

11,879,842

11,899,415

11,943,966

12,156,447

13,136,194

13,280,456

Total Revenues % Chg.

0.8%

0.2%

0.4%

1.8%

8.1%

3.7%

Cost of Goods Sold, Total

8,309,310

8,434,863

8,336,712

10,387,854

11,307,208

11,486,112

Gross Profit

3,570,532

3,464,552

3,607,254

1,768,593

1,828,986

1,794,344

Selling General & Admin Expenses, Total

Depreciation & Amortization

1,333,647

1,465,310

1,507,153

Other Operating Expenses

244,487

248,839

246,142

Other Operating Expenses, Total

1,578,134

1,714,149

1,753,295

Operating Income

1,992,398

1,750,403

1,853,959

1,768,593

1,828,986

1,794,344

Interest Expense, Total

-25,426

-32,906

-42,190

-49,849

-69,857

-101,713

Interest And Investment Income

15,758

15,933

20,957

29,196

31,651

127,356

Net Interest Expenses

-9,668

-16,973

-21,233

-20,653

-38,206

25,643

Income (Loss) On Equity Invest.

-10,075

11,257

229

19,711

14,012

11,737

Currency Exchange Gains (Loss)

-4,819

-7,302

3,012

8,086

3,116

3,116

Other Non Operating Income (Expenses)

2,164

711

-1,109

-20

-3,450

-3,450

EBT, Excl. Unusual Items

1,970,000

1,738,096

1,834,858

1,775,717

1,804,458

1,831,390

Impairment of Goodwill

-39,443

-2,933

-2,702

Gain (Loss) On Sale Of Investments

426

7,491

285

19,808

13,221

13,221

Gain (Loss) On Sale Of Assets

-172,167

-171,597

-156,869

Asset Writedown

-86,955

-13,722

-22,997

Legal Settlements

Other Unusual Items

12,806

EBT, Incl. Unusual Items

1,671,861

1,570,141

1,652,575

1,795,525

1,817,679

1,844,611

Income Tax Expense

533,174

458,795

524,719

539,531

524,923

595,201

Earnings From Continuing Operations

1,138,687

1,111,346

1,127,856

1,255,994

1,292,756

1,249,410

Minority Interest

-284,126

-256,040

-211,675

-74,911

-79,640

-57,706

Net Income

854,561

855,306

916,181

1,181,083

1,213,116

1,191,704

Net Income to Common Incl Extra Items

854,561

855,306

916,181

1,181,083

1,213,116

1,191,704

Net Income to Common Excl. Extra Items

854,561

855,306

916,181

1,181,083

1,213,116

1,191,704

Total Shares Outstanding

95,869.8

90,879.9

90,550.3

88,535.8

85,236.4

84,116.7

Weighted Avg. Shares Outstanding

97,053.4

92,482

92,299.8

89,669.7

87,152.1

85,193.3

Weighted Avg. Shares Outstanding Dil

97,053.4

92,482

92,299.8

89,669.7

87,152.1

85,193.3

EPS

8.8

9.2

9.9

13.2

13.9

14

EPS Diluted

8.8

9.2

9.9

13.2

13.9

14

EBITDA

2,947,591

2,670,289

2,798,427

3,329,776

3,411,611

3,402,171