NTT Data Corp
TSE:9613

Watchlist Manager
NTT Data Corp Logo
NTT Data Corp
TSE:9613
Watchlist
Price: 2 884.5 JPY 1.85% Market Closed
Market Cap: 4T JPY
Have any thoughts about
NTT Data Corp?
Write Note

Intrinsic Value

The intrinsic value of one NTT Data Corp stock under the Base Case scenario is 3 177.02 JPY. Compared to the current market price of 2 884.5 JPY, NTT Data Corp is Undervalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 177.02 JPY
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NTT Data Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NTT Data Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NTT Data Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
NTT Data Corp

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NTT Data Corp

Provide an overview of the primary business activities
of NTT Data Corp.

What unique competitive advantages
does NTT Data Corp hold over its rivals?

What risks and challenges
does NTT Data Corp face in the near future?

Summarize the latest earnings call
of NTT Data Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NTT Data Corp.

Provide P/S
for NTT Data Corp.

Provide P/E
for NTT Data Corp.

Provide P/OCF
for NTT Data Corp.

Provide P/FCFE
for NTT Data Corp.

Provide P/B
for NTT Data Corp.

Provide EV/S
for NTT Data Corp.

Provide EV/GP
for NTT Data Corp.

Provide EV/EBITDA
for NTT Data Corp.

Provide EV/EBIT
for NTT Data Corp.

Provide EV/OCF
for NTT Data Corp.

Provide EV/FCFF
for NTT Data Corp.

Provide EV/IC
for NTT Data Corp.

Show me price targets
for NTT Data Corp made by professional analysts.

What are the Revenue projections
for NTT Data Corp?

How accurate were the past Revenue estimates
for NTT Data Corp?

What are the Net Income projections
for NTT Data Corp?

How accurate were the past Net Income estimates
for NTT Data Corp?

What are the EPS projections
for NTT Data Corp?

How accurate were the past EPS estimates
for NTT Data Corp?

What are the EBIT projections
for NTT Data Corp?

How accurate were the past EBIT estimates
for NTT Data Corp?

Compare the revenue forecasts
for NTT Data Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NTT Data Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NTT Data Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of NTT Data Corp compared to its peers.

Compare the P/E ratios
of NTT Data Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing NTT Data Corp with its peers.

Analyze the financial leverage
of NTT Data Corp compared to its main competitors.

Show all profitability ratios
for NTT Data Corp.

Provide ROE
for NTT Data Corp.

Provide ROA
for NTT Data Corp.

Provide ROIC
for NTT Data Corp.

Provide ROCE
for NTT Data Corp.

Provide Gross Margin
for NTT Data Corp.

Provide Operating Margin
for NTT Data Corp.

Provide Net Margin
for NTT Data Corp.

Provide FCF Margin
for NTT Data Corp.

Show all solvency ratios
for NTT Data Corp.

Provide D/E Ratio
for NTT Data Corp.

Provide D/A Ratio
for NTT Data Corp.

Provide Interest Coverage Ratio
for NTT Data Corp.

Provide Altman Z-Score Ratio
for NTT Data Corp.

Provide Quick Ratio
for NTT Data Corp.

Provide Current Ratio
for NTT Data Corp.

Provide Cash Ratio
for NTT Data Corp.

What is the historical Revenue growth
over the last 5 years for NTT Data Corp?

What is the historical Net Income growth
over the last 5 years for NTT Data Corp?

What is the current Free Cash Flow
of NTT Data Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for NTT Data Corp.

Business Breakdown

NTT Data Corp., a leading global IT service provider, has carved out a significant position in the technology landscape through its comprehensive suite of data-driven solutions and services. As a subsidiary of the telecom giant NTT Group, the company leverages its robust infrastructure to deliver innovative services across various sectors, including healthcare, finance, and public services. With a presence in over 50 countries and a workforce of approximately 140,000 professionals, NTT Data combines local expertise with advanced technological capabilities, ensuring that clients receive tailored solutions that meet their specific needs. The company’s commitment to digital transformation, clou...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NTT Data Corp

Current Assets 2.5T
Cash & Short-Term Investments 601.6B
Receivables 1.5T
Other Current Assets 463.6B
Non-Current Assets 5.1T
Long-Term Investments 251.3B
PP&E 2.3T
Intangibles 2.1T
Other Non-Current Assets 353B
Current Liabilities 2.8T
Accounts Payable 984.2B
Other Current Liabilities 1.8T
Non-Current Liabilities 3T
Long-Term Debt 1.5T
Other Non-Current Liabilities 1.4T
Efficiency

Earnings Waterfall
NTT Data Corp

Revenue
4.5T JPY
Cost of Revenue
-3.2T JPY
Gross Profit
1.2T JPY
Operating Expenses
-910.3B JPY
Operating Income
309.9B JPY
Other Expenses
-182.4B JPY
Net Income
127.5B JPY

Free Cash Flow Analysis
NTT Data Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q1 ending March 2025, NTT Data reported robust growth driven by strong performances in both domestic and overseas segments. New orders surged by JPY 466 billion, with net sales rising JPY 97.1 billion year-over-year. The data center business notably excelled, propelling overseas revenue. Despite a dip in profitability by JPY 6.4 billion, the company remains on track to meet its full-year guidance. The management highlighted continued investments in high-demand areas like data centers and artificial intelligence, aiming for a substantial productivity boost and EBITDA growth. The target remains to achieve JPY 4.7 trillion in net sales by FY2025, supported by aggressive M&A activities and efficient business integrations.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

NTT Data Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive 1-Year Revenue Growth
Positive Revenue Growth Forecast
50/100
Profitability
Score

NTT Data Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

NTT Data Corp's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

NTT Data Corp's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
NTT Data Corp

Wall Street analysts forecast NTT Data Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NTT Data Corp is 2 774.4 JPY with a low forecast of 2 020 JPY and a high forecast of 3 465 JPY.

Lowest
Price Target
2 020 JPY
30% Downside
Average
Price Target
2 774.4 JPY
4% Downside
Highest
Price Target
3 465 JPY
20% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NTT Data Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NTT Data Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

News

Other Videos

Profile

NTT Data Corp Logo
NTT Data Corp

Country

Japan

Industry

Technology

Market Cap

4T JPY

Dividend Yield

0.83%

Description

NTT DATA Corp. engages in the development and integration of information technology (IT) and data communication systems. The company is headquartered in Koto-Ku, Tokyo-To and currently employs 139,677 full-time employees. The firm has five business segments. The Public and Social Infrastructure segment is engaged in the provision of IT services for social infrastructures such as government, medical, communication, electric power and other institutions. The Finance segment is engaged in the provision of IT services for financial institutions. The Corporation and Solution segment is engaged in the provision of IT services for manufacturing, distribution and service industries, as well as the provision of payment services and platform solutions. The North America segment and the Europe, Middle East, Africa (EMEA) and Latin America segment is engaged in the provision of IT services considering market characteristics in North America, EMEA and Latin America. The firm is also engaged in the China and Asia Pacific (APAC) regional business, as well as the function support business.

Contact

TOKYO-TO
Koto-ku
Toyosu Center Bldg., 3-3-3, Toyosu
+81355468202.0
www.nttdata.com

IPO

1995-04-26

Employees

139 677

Officers

President, CEO & Representative Director
Mr. Yutaka Sasaki
EVP and Head of Consulting & Asset Business Transformation Headquarters
Hiroshi Tomiyasu
Senior Executive Manager of Investor Relations Office
Sota Endo
EVP & Head of Global Marketing & Communications Headquarters
Mr. Robb Rasmussen
Senior Vice President
Mr. Tadashi Uhira
Senior VP & Head of Fourth Financial Sector
Shinichiro Miyake
Show More
Senior VP and Head of China & APAC Sector
Mr. Ken Tsuchihashi
Executive VP & Head of Public Sector 2
Hidenori Chihara
Executive VP and Head of IT Services & Payments Services Sector
Mr. Isao Arima
Senior VP & Head of Public Sector 1
Tomofumi Murayama
Show Less

See Also

Discover More
What is the Intrinsic Value of one NTT Data Corp stock?

The intrinsic value of one NTT Data Corp stock under the Base Case scenario is 3 177.02 JPY.

Is NTT Data Corp stock undervalued or overvalued?

Compared to the current market price of 2 884.5 JPY, NTT Data Corp is Undervalued by 9%.

Back to Top