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  >  NTT Data Corp    9613   JP3165700000

NTT DATA CORP

(9613)
  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 1 732 473 886 115 942 246 2 245 320 2 309 540 2 382 222
EBITDA 271 651 283 552 305 754 312 171 341 344 356 738
Operating profit (EBIT) 117 109 84 401 89 594 152 019 171 581 185 760
Pre-Tax Profit (EBT) 105 332 92 257 100 330 150 955 167 819 183 990
Net income 65 686 66 810 70 853 96 665 109 947 118 434
P/E ratio 113x 23,8x 24,2x 20,1x 17,7x 16,4x
EPS ( JPY ) 46,8 47,6 50,5 69,1 78,2 84,7
Dividend per Share ( JPY ) 15,0 15,0 17,0 18,2 19,6 21,6
Yield 0,28% 1,33% 1,39% 1,31% 1,41% 1,56%
Reference price ( JPY ) 5 280,000 1 132,000 1 221,000 1 386,000 1 386,000 1 386,000
Announcement Date 05/10/2017
12:00am
05/10/2018
12:00am
05/09/2019
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 562 550 494 812 480 097 303 375 335 679 278 470
Finance - - - - - -
Operating income (EBITDA) 271 651 283 552 305 754 312 171 341 344 356 738
Leverage
(Debt/EBITDA)
2,07x 1,75x 1,57x 0,97x 0,98x 0,78x
Capital Expenditure 52 347 67 171 44 895 202 902 201 663 202 204
Book Value Per Share (BVPS) ( JPY ) 587 634 676 709 767 832
Cash Flow per Share ( JPY ) 157 156 179 169 195 205
Announcement Date 05/10/2017
12:00am
05/10/2018
12:00am
05/09/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 1 943 864 M JPY -
Entreprise Value (EV) 2 247 238 M JPY 2 279 543 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 20,1x 17,7x
Capitalization / Revenue 0,87x 0,84x
EV / Revenue 1,00x 0,97x
EV / EBITDA 7,20x 6,58x
Yield (DPS / Price) 1,31% 1,41%
Price to book (Price / BVPS) 1,95x 1,81x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 6,77% 7,43%
Operating Leverage (Delta EBIT / Delta Sales) 0,50x 4,50x
Net Margin (Net Profit / Revenue) 4,31% 4,76%
ROA (Net Profit / Asset) 4,17% 4,62%
ROE (Net Profit / Equities) 9,71% 10,5%
Rate of Dividend 26,3% 25,1%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   9,04% 8,73%
Cash Flow / Sales 10,6% 11,8%
Capital Intensity (Assets / Sales) 1,03x 1,03x
Financial Leverage (Net Debt / EBITDA) 0,97x 0,98x
EPS & Dividend