Nippon Telegraph and Telephone Corporation (9432)

Basic

  • Market Cap

    ¥14.64T

  • EV

    ¥24.81T

  • Shares Out

    84.47B

  • Revenue

    ¥13.21T

  • Employees

    338,651

Margins

  • Gross

    13.5%

  • EBITDA

    25.57%

  • Operating

    13.5%

  • Pre-Tax

    13.9%

  • Net

    8.99%

  • FCF

    2.8%

Returns (5Yr Avg)

  • ROA

    4.98%

  • ROE

    10.18%

  • ROCE

    10.92%

  • ROIC

    6.03%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥193.35

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥154.41

  • Earnings (Dil)

    ¥13.87

  • FCF

    ¥4.33

  • Book Value

    ¥109.48

Growth (CAGR)

  • Rev 3Yr

    4.08%

  • Rev 5Yr

    2.14%

  • Rev 10Yr

    2.11%

  • Dil EPS 3Yr

    14.49%

  • Dil EPS 5Yr

    8.86%

  • Dil EPS 10Yr

    11.51%

  • Rev Fwd 2Yr

    1.53%

  • EBITDA Fwd 2Yr

    5.16%

  • EPS Fwd 2Yr

    5.79%

  • EPS LT Growth Est

    7.35%

Dividends

  • Yield

    —

  • Payout

    35.32%

  • DPS

    ¥4.9

  • DPS Growth 3Yr

    7.91%

  • DPS Growth 5Yr

    10.31%

  • DPS Growth 10Yr

    11.84%

  • DPS Growth Fwd 2Yr

    5.57%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

11,879,842.0

11,899,415.0

11,943,966.0

—

—

—

Other Revenues, Total

—

—

—

12,156,447.0

13,136,194.0

13,214,587.0

Total Revenues

11,879,842.0

11,899,415.0

11,943,966.0

12,156,447.0

13,136,194.0

13,214,587.0

Total Revenues % Chg.

0.8%

0.2%

0.4%

1.8%

8.1%

5.3%

Cost of Goods Sold, Total

8,309,310.0

8,434,863.0

8,336,712.0

10,387,854.0

11,307,208.0

11,431,194.0

Gross Profit

3,570,532.0

3,464,552.0

3,607,254.0

1,768,593.0

1,828,986.0

1,783,393.0

Selling General & Admin Expenses, Total

—

—

—

—

—

—

Depreciation & Amortization

1,333,647.0

1,465,310.0

1,507,153.0

—

—

—

Other Operating Expenses

244,487.0

248,839.0

246,142.0

—

—

—

Other Operating Expenses, Total

1,578,134.0

1,714,149.0

1,753,295.0

—

—

—

Operating Income

1,992,398.0

1,750,403.0

1,853,959.0

1,768,593.0

1,828,986.0

1,783,393.0

Interest Expense, Total

-25,426.0

-32,906.0

-42,190.0

-49,849.0

-69,857.0

-93,720.0

Interest And Investment Income

15,758.0

15,933.0

20,957.0

29,196.0

31,651.0

123,120.0

Net Interest Expenses

-9,668.0

-16,973.0

-21,233.0

-20,653.0

-38,206.0

29,400.0

Income (Loss) On Equity Invest.

-10,075.0

11,257.0

229.0

19,711.0

14,012.0

11,650.0

Currency Exchange Gains (Loss)

-4,819.0

-7,302.0

3,012.0

8,086.0

3,116.0

3,116.0

Other Non Operating Income (Expenses)

2,164.0

711.0

-1,109.0

-20.0

-3,450.0

-3,450.0

EBT, Excl. Unusual Items

1,970,000.0

1,738,096.0

1,834,858.0

1,775,717.0

1,804,458.0

1,824,109.0

Impairment of Goodwill

-39,443.0

-2,933.0

-2,702.0

—

—

—

Gain (Loss) On Sale Of Investments

426.0

7,491.0

285.0

19,808.0

13,221.0

13,221.0

Gain (Loss) On Sale Of Assets

-172,167.0

-171,597.0

-156,869.0

—

—

—

Asset Writedown

-86,955.0

-13,722.0

-22,997.0

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

12,806.0

—

—

—

—

EBT, Incl. Unusual Items

1,671,861.0

1,570,141.0

1,652,575.0

1,795,525.0

1,817,679.0

1,837,330.0

Income Tax Expense

533,174.0

458,795.0

524,719.0

539,531.0

524,923.0

588,144.0

Earnings From Continuing Operations

1,138,687.0

1,111,346.0

1,127,856.0

1,255,994.0

1,292,756.0

1,249,186.0

Minority Interest

-284,126.0

-256,040.0

-211,675.0

-74,911.0

-79,640.0

-61,833.0

Net Income

854,561.0

855,306.0

916,181.0

1,181,083.0

1,213,116.0

1,187,353.0

Net Income to Common Incl Extra Items

854,561.0

855,306.0

916,181.0

1,181,083.0

1,213,116.0

1,187,353.0

Net Income to Common Excl. Extra Items

854,561.0

855,306.0

916,181.0

1,181,083.0

1,213,116.0

1,187,353.0

Total Shares Outstanding

95,869.8

90,879.9

90,550.3

88,535.8

85,236.4

85,100.2

Weighted Avg. Shares Outstanding

97,053.4

92,482.0

92,299.8

89,669.7

87,152.1

85,580.5

Weighted Avg. Shares Outstanding Dil

97,053.4

92,482.0

92,299.8

89,669.7

87,152.1

85,580.5

EPS

8.8

9.2

9.9

13.2

13.9

13.9

EPS Diluted

8.8

9.2

9.9

13.2

13.9

13.9

EBITDA

2,947,591.0

2,670,289.0

2,798,427.0

3,329,776.0

3,411,611.0

3,379,513.0