Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Nippon Telegraph And Telephone Corp    9432   JP3735400008

NIPPON TELEGRAPH AND TELEPHONE CORP

(9432)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 11 391 016 11 799 587 11 879 842 11 821 675 11 848 368 11 981 675
EBITDA 3 002 000 2 982 200 3 027 480 3 058 990 3 071 116 3 121 967
Operating profit (EBIT) 1 539 789 1 642 843 1 693 833 1 594 739 1 622 540 1 655 347
Pre-Tax Profit (EBT) 1 527 769 1 755 624 1 671 861 1 612 094 1 630 017 1 671 824
Net income 800 129 909 695 854 561 862 324 869 473 887 499
P/E ratio 12,2x 10,8x 10,7x 11,5x 10,9x 10,3x
EPS ( JPY ) 391 456 440 461 486 516
Dividend per Share ( JPY ) 120 150 180 189 206 211
Yield 2,53% 3,06% 3,83% 3,56% 3,89% 3,98%
Reference price ( JPY ) 4 752,000 4 900,000 4 703,000 5 297,000 5 297,000 5 297,000
Announcement Date 05/15/2017
12:00am
05/11/2018
12:00am
05/10/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 3 128 530 3 066 286 3 198 839 3 383 290 3 238 256 3 214 950
Finance - - - - - -
Operating income (EBITDA) 3 002 000 2 982 200 3 027 480 3 058 990 3 071 116 3 121 967
Leverage
(Debt/EBITDA)
1,04x 1,03x 1,06x 1,11x 1,05x 1,03x
Capital Expenditure 1 301 697 1 674 763 1 696 958 1 724 873 1 702 149 1 724 844
Free Cash Flow (FCF) 1 615 660 795 770 709 199 797 024 790 029 811 609
Book Value Per Share (BVPS) ( JPY ) 4 492 4 813 4 832 5 060 5 283 5 583
Cash Flow per Share ( JPY ) 1 105 1 127 1 127 1 373 1 351 1 360
Announcement Date 05/15/2017
12:00am
05/11/2018
12:00am
05/10/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 9 627 950 M JPY -
Entreprise Value (EV) 13 011 241 M JPY 12 866 206 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 11,5x 10,9x
Capitalization / Revenue 0,81x 0,81x
EV / Revenue 1,10x 1,10x
EV / EBITDA 4,25x 4,24x
Yield (DPS / Price) 3,56% 3,89%
Price to book (Price / BVPS) 1,05x 1,00x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 13,5% 13,7%
Operating Leverage (Delta EBIT / Delta Sales) -11,9x 7,72x
Net Margin (Net Profit / Revenue) 7,29% 7,34%
ROA (Net Profit / Asset) 4,76% 4,09%
ROE (Net Profit / Equities) 9,26% 9,34%
Rate of Dividend 40,9% 42,4%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   14,6% 14,4%
Cash Flow / Sales 21,1% 20,7%
Capital Intensity (Assets / Sales) 1,53x 1,79x
Financial Leverage (Net Debt / EBITDA) 1,11x 1,05x
EPS & Dividend