Stock 3850 NTT DATA INTRAMART CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials NTT Data Intramart Corporation

Equities

3850

JP3165830005

Software

Market Closed - Japan Exchange
Other stock markets
 01:51:15 2024-05-22 am EDT 		5-day change 1st Jan Change
1,815 JPY -0.17% Intraday chart for NTT Data Intramart Corporation +3.77% +1.97%
2023 NTT Data Intramart Corporation agreed to acquire remaining 85.9% stake in Jsp Co.,Ltd. from Akinori Inada for ¥880 million. CI
2023 NTT Data Intramart Corporation completed the acquisition of Prosign Business Spend Management business from Prored Partners CO.,LTD. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 11,015 17,639 16,060 14,825 9,447 8,507
Enterprise Value (EV) 1 7,722 14,165 12,815 11,968 5,562 5,193
P/E ratio 25.7 x 36.2 x 31 x 139 x 17.2 x 21.3 x
Yield 0.76% 0.62% 0.75% 0.36% 1.79% 1.99%
Capitalization / Revenue 2.07 x 2.72 x 2.32 x 2.51 x 1.23 x 1.07 x
EV / Revenue 1.45 x 2.18 x 1.85 x 2.02 x 0.73 x 0.65 x
EV / EBITDA 6.74 x 12.8 x 10.5 x 14.6 x 3.61 x 3.36 x
EV / FCF 13.8 x 53.6 x 36.7 x -37.5 x 5.23 x -13.8 x
FCF Yield 7.26% 1.87% 2.73% -2.67% 19.1% -7.24%
Price to Book 3.07 x 4.41 x 4 x 3.7 x 2.1 x 1.8 x
Nbr of stocks (in thousands) 4,955 4,955 4,845 4,845 4,845 4,845
Reference price 2 2,223 3,560 3,315 3,060 1,950 1,756
Announcement Date 6/15/18 6/19/19 6/11/20 6/15/21 6/15/22 6/16/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 5,322 6,490 6,915 5,912 7,653 7,966
EBITDA 1 1,146 1,107 1,215 822 1,541 1,544
EBIT 1 627 687 721 168 843 810
Operating Margin 11.78% 10.59% 10.43% 2.84% 11.02% 10.17%
Earnings before Tax (EBT) 1 622 690 722 170 811 535
Net income 1 429 487 525 107 550 399
Net margin 8.06% 7.5% 7.59% 1.81% 7.19% 5.01%
EPS 2 86.58 98.30 107.0 22.09 113.5 82.37
Free Cash Flow 1 560.9 264.4 349.6 -319 1,064 -375.8
FCF margin 10.54% 4.07% 5.06% -5.4% 13.9% -4.72%
FCF Conversion (EBITDA) 48.94% 23.88% 28.78% - 69.04% -
FCF Conversion (Net income) 130.74% 54.29% 66.6% - 193.43% -
Dividend per Share 2 17.00 22.00 25.00 11.00 35.00 35.00
Announcement Date 6/15/18 6/19/19 6/11/20 6/15/21 6/15/22 6/16/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 3,389 3,526 2,663 3,249 1,793 3,452 2,002 2,199 4,201 2,023 1,884 3,907 1,738 1,762 3,701 2,615
EBITDA - - - - - - - - - - - - - - - -
EBIT 456 264 -37 205 293 441 206 196 402 184 228 412 7 -55 28 -
Operating Margin 13.46% 7.49% -1.39% 6.31% 16.34% 12.78% 10.29% 8.91% 9.57% 9.1% 12.1% 10.55% 0.4% -3.12% 0.76% -
Earnings before Tax (EBT) 1 447 - -48 - - 443 222 - - 180 - 411 29 -36 49 106
Net income 1 305 - -40 - - 308 142 - - 119 - 281 20 -21 21 89
Net margin 9% - -1.5% - - 8.92% 7.09% - - 5.88% - 7.19% 1.15% -1.19% 0.57% 3.4%
EPS 2 61.63 - -8.430 - - 63.58 29.50 - - 24.70 - 58.06 4.270 -4.400 4.360 18.36
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 10/25/19 5/8/20 10/29/20 4/28/21 10/28/21 10/28/21 1/26/22 4/27/22 4/27/22 7/27/22 10/26/22 10/26/22 1/25/23 7/26/23 10/25/23 1/26/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,293 3,474 3,245 2,857 3,885 3,314
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 561 264 350 -319 1,064 -376
ROE (net income / shareholders' equity) 12.6% 12.8% 13.1% 2.67% 12.9% 8.66%
ROA (Net income/ Total Assets) 7.43% 7.26% 7.15% 1.67% 7.62% 6.69%
Assets 1 5,770 6,705 7,345 6,403 7,217 5,964
Book Value Per Share 2 725.0 807.0 829.0 826.0 928.0 975.0
Cash Flow per Share 2 665.0 701.0 670.0 590.0 802.0 684.0
Capex 1 14 97 12 4 7 81
Capex / Sales 0.26% 1.49% 0.17% 0.07% 0.09% 1.02%
Announcement Date 6/15/18 6/19/19 6/11/20 6/15/21 6/15/22 6/16/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
NTT DATA INTRAMART CORPORATION Stock NTT Data Intramart Corporation
+1.97% 56.53M
MICROSOFT CORPORATION Stock Microsoft Corporation
+14.09% 3,189B
SYNOPSYS INC. Stock Synopsys Inc.
+11.00% 87.18B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+6.51% 78.95B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-10.46% 55.02B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+23.70% 47.3B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+32.92% 46.79B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-25.15% 46.35B
SEA LIMITED Stock Sea Limited
+80.89% 42.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-5.92% 25.86B
Other Software
  1. Stock Market
  2. Equities
  3. 3850 Stock
  4. Financials NTT Data Intramart Corporation
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW