TSE: 9432 - Nippon Telegraph and Telephone Corporation

Yield per half year: 0%
Dividend yield: +5.31%
Sector: Communication Services

Reporting Nippon Telegraph and Telephone Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
13 730 13 840 13730.00 0.00
Выручка, млрд ¥
11 879.84 11 899.42 11 943.97 12 156.45 13 136.19 13 374.57 13 374.57 12502.12 2.36
Чистая прибыль, млрд ¥
854.56 855.31 916.18 1 181.08 1 213.12 1 279.52 1 279.52 1089.04 8.39
EV, млрд ¥
3 681.75 4 089.55 7 857.54 10 025.2 21 991.75 25 218.96 25 218.96 13836.60 43.88
EBIT, млрд ¥
1 424.1 1 562.15 1 671.39 1 768.59 1 828.99 2 070.72 2 070.72 1780.37 5.80
EBITDA, млрд ¥
2 757.74 3 099.43 3 233.56 3 329.78 3 411.61 3 699.3 3 699.3 3354.74 3.60
Баланс стоимость, млрд ¥
9 264.91 9 061.1 7 562.71 8 282.46 8 561.35 9 844.16 9 844.16 8662.36 1.67
FCF, млрд ¥
733.81 1 138.86 1 213.9 1 252.21 409.13 290.16 290.16 860.85 -23.93
Операционный денежный поток, млрд ¥
2 406.16 2 995.21 3 009.06 3 010.26 2 261.01 2 374.16 2 374.16 2729.94 -4.54
Операционная прибыль, млрд ¥
1 820.23 1 562.15 1 671.39 1 768.59 1 828.99 1 922.91 1 922.91 1750.81 4.24
Операционные расходы, млрд ¥
7 667.99 7 892.13 7 785.47 7 783.68 8 522.53 519.64 519.64 6500.69 -41.96
CAPEX, млрд ¥
1 672.35 1 856.35 1 795.16 1 758.05 1 851.88 2 084 2 084 1869.09 2.34


Balance sheet

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
946.13 1 065.96 977.46 834.56 793.92 982.87 982.87 930.95 -1.61
Short Term Investments ¥
117.75 32.38 41.73 88.44 98.65 71.23 71.23 66.49 17.08
Total Receivables ¥
4 670.38 4 850.14 3 535.37 3 810.3 4 325.87 4 816.95 4 816.95 4267.73 -0.14
Total Current Assets ¥
6 579.97 6 703.5 5 326.37 5 716.59 6 654.87 8 324.09 8 324.09 6545.08 4.43
Чистые активы, млрд ¥
6 579.97 6 703.5 5 326.37 10 021.5 10 435.63 10 435.63 7813.39 9.66
Активы, млрд ¥
22 295.15 23 014.13 22 965.49 23 862.24 25 308.85 29 604.22 29 604.22 24950.99 5.17
Short Term Debt ¥
1 397.55 2 208.63 3 362.53 1 836.3 2 045.46 2 766.47 2 766.47 2443.88 4.61
Long Term Debt ¥
2 865.18 2 165.78 5 009.56 6 373.19 7 105.08 7 048.02 7 048.02 5540.33 26.62
Задолженность, млрд ¥
10 490.36 11 551.51 14 762.45 14 844.11 15 958.22 18 711.16 18 711.16 15165.49 10.13
Чистый долг, млрд ¥
3 316.59 3 719.18 7 436.36 7 374.93 8 356.61 9 731.14 9 731.14 7323.64 21.21
Долг, млрд ¥
4 262.73 4 220.28 7 624.34 8 209.5 9 150.53 10 714.01 10 714.01 7983.73 20.48
Расходы на обслуживание долга ¥
36.36 50.83 56.25 56.25 79.42 130.49 130.49 74.65 20.75
Чист. проц. доходы, млрд ¥
24.47 46.99 31.79 63.47 54.11 163.83 54.11 72.04 28.37
Амортизация, млрд ¥
1 333.65 1 537.28 1 562.16 1 561.18 1 582.63 1 628.59 1 628.59 1574.37 1.16
Себестоимость, млрд ¥
2 428.48 2 461.41 2 566.13 2 768.71 11 451.66 11 451.66 4335.28 36.37
Товарно материальные запасы ¥
331.63 257.33 315.44 408.36 517.41 524.17 524.17 404.54 15.29


Share

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 220.12 231.21 248.15 64.37 14.23 15.22 15.22 114.64 -41.97
Цена акции ао 3926 172.3 158 152.7 152.7 1102.25 -55.59
Число акций ао, млн 3882.16 3699 3691 18348.59 85262.21 84081.55 84081.55 39016.47 86.78
FCF/акцию 189.02 307.86 328.79 68.25 4.8 3.45 3.45 142.63 -59.27


Efficiency

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.11 9.33 11.02 14.91 14.4 13.9 13.9 12.05 12.71 8.30
ROA, % 3.89 3.78 3.99 5.04 4.93 4.66 4.66 7.02 4.48 4.27
ROIC, % 9.03 8.24 9.71 9.21 9.21 13.32 9.05 0.49
ROS, % 7.19 7.67 9.72 9.23 9.57 9.57 9.57 9.28 9.15 4.53
ROCE, % 8.34 9.52 10.76 10.05 9.9 9.98 19.01 19.01 17.21 11.94 12.06
Ebit margin, % 13.49 14.2 14.55 13.92 15.48 15.48 15.48 14.73 1.74
Рентаб EBITDA, % 23.21 26.05 27.07 27.39 25.97 27.66 27.66 27.66 19.38 27.15 0.43
Чистая рентаб, % 7.19 7.19 7.67 9.72 9.23 9.57 9.57 9.28 8.68 5.89
Operation Margin, % 13.13 13.99 14.55 13.92 14.38 14.38 14.38 13.45 14.24 0.55


Coefficients

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
0.4273 0.433 0.4597 2.24 11.24 12.1 12.1 602.68 5.29 94.65
P/BV
0.0309 0.0323 0.0513 0.2939 1.46 1.42 1.42 579.40 0.6515 113.12
P/S
0.0307 0.0311 0.0353 0.218 1.04 1.16 1.16 579.12 0.4969 106.22
P/FCF
33.83 47.7 47.7 47.7 28.66 43.08 12.13
E/P
0.0877 0.0925 0.0925 0.0925 0.04 0.0909 1.79
EV/EBIT
3.47 5.63 5.67 12.02 12.18 12.18 12.18 9.54 16.69
EV/EBITDA
1.34 1.32 2.43 3.01 6.45 6.82 6.82 585.79 4.01 38.88
EV/S
0.4682 0.7989 0.8247 1.67 1.89 1.89 1.89 579.01 1.41 18.79
EV/FCF
4.89 7.86 8.01 53.75 86.92 86.92 86.92 586.75 48.69 61.71
Debt/EBITDA
1.55 1.53 2.59 2.47 2.68 2.9 2.9 2.9 1.72 2.71 2.29
Netdebt/Ebitda
1.2 2.3 2.21 2.45 2.63 2.63 2.63 0.05 2.44 2.72
Debt/Ratio
0.1901 0.3646 0.344 0.3616 0.3619 0.3619 0.3619 0.14 0.3588 -0.15
Debt/Equity
0.4828 1.11 0.9912 1.07 1.09 1.72 1.72 1.07 1.20 9.15
Debt/Net Income
5.11 9.14 6.95 7.54 8.37 8.37 8.37 -4.78 8.07 -1.74
PEG
-4.41 -4.41 -4.4100 0.00
Бета
0.21 0.1634 0.5185 0.5416 0.5416 -161.67 0.3584 26.73
Индекс Альтмана
0 2.4 2.07 2.06 2.06 2.60 2.18 -4.96


Dividends

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
313.61 354.83 358.47 396.96 419.53 417.44 417.44 389.45 3.30
Дивиденд
67.5 80 95 97.5 55 4.8 4.9 5.2 2.6 5.2 14.50 -45.68
Див доход, ао, %
58.58 85.47 85.94 95.38 44.53 4.48 4.13 5.22 5.4 5.31 2.68 12.75 -34.42
Дивиденды / прибыль, %
36.7 41.49 39.13 33.61 34.58 32.62 32.62 41.50 36.29 -4.70
Dividend Coverage Ratio
3.07 3.07 3.07 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
6607.61 7426.16 6.01
Персонал, чел
333840 333840 338651 0.48