Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo Stock Exchange  >  NTT DATA Corporation    9613   JP3165700000

NTT DATA CORPORATION

(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 2 117 167 2 163 625 2 271 497 2 346 991 2 420 220
EBITDA 271 651 283 552 305 754 317 772 345 547 367 042
Operating profit (EBIT) 117 109 123 522 147 716 149 778 170 872 190 033
Pre-Tax Profit (EBT) 105 332 100 083 146 914 147 957 169 610 187 523
Net income 65 686 58 173 93 616 94 532 109 423 120 660
P/E ratio 22,5x 27,3x 18,3x 20,7x 17,9x 16,1x
EPS ( JPY ) 46,8 41,5 66,8 67,2 77,6 86,5
Dividend per Share ( JPY ) 15,0 15,0 17,0 18,1 20,0 21,6
Yield 1,42% 1,33% 1,39% 1,30% 1,44% 1,55%
Reference price ( JPY ) 1 056,000 1 132,000 1 221,000 1 388,000 1 388,000 1 388,000
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 428 549 377 360 320 274 351 634 362 815 297 339
Finance - - - - - -
Operating income (EBITDA) 271 651 283 552 305 754 317 772 345 547 367 042
Leverage
(Debt/EBITDA)
1,58x 1,33x 1,05x 1,11x 1,05x 0,81x
Capital Expenditure 158 140 198 664 179 214 202 902 198 987 199 738
Free Cash Flow (FCF) -189 802 33 618 62 795 56 941 73 623 87 989
Book Value Per Share (BVPS) ( JPY ) 569 595 660 699 764 829
Cash Flow per Share ( JPY ) 157 156 179 193 200 204
Announcement Date 05/10/2017
12:00am
05/10/2018
12:00am
05/09/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 1 946 669 M JPY -
Entreprise Value (EV) 2 298 303 M JPY 2 309 484 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 20,7x 17,9x
Capitalization / Revenue 0,86x 0,83x
EV / Revenue 1,01x 0,98x
EV / EBITDA 7,23x 6,65x
Yield (DPS / Price) 1,30% 1,44%
Price to book (Price / BVPS) 1,98x 1,82x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 6,59% 7,28%
Operating Leverage (Delta EBIT / Delta Sales) 0,28x 4,24x
Net Margin (Net Profit / Revenue) 4,16% 4,66%
ROA (Net Profit / Asset) 3,65% 4,84%
ROE (Net Profit / Equities) 9,79% 10,6%
Rate of Dividend 26,9% 25,8%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   8,93% 8,48%
Cash Flow / Sales 11,9% 11,9%
Capital Intensity (Assets / Sales) 1,14x 0,96x
Financial Leverage (Net Debt / EBITDA) 1,11x 1,05x
EPS & Dividend