NTT DATA CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.432 JPY | -0,16% |
|
+8,26% | +21,69% |
| 29/03 | NTT DATA CORPORATION : Jefferies & Co. handhaaft koopadvies | ZM |
| 28/03 | Israëlisch bedrijf C2A levert cyberbeveiligingsplatform voor Daimler Trucks | RE |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.712.451 | 1.458.599 | 2.402.481 | 3.390.964 | 2.428.251 | 3.410.369 | - | - |
| Bedrijfswaarde 1 | 2.032.725 | 1.999.264 | 2.837.108 | 3.807.067 | 4.013.673 | 5.264.912 | 5.347.244 | 5.377.672 |
| K/w-verhouding | 18,3 x | 19,4 x | 31,3 x | 23,7 x | 16,2 x | 24,4 x | 20,5 x | 17,5 x |
| Dividendrendement | 1,39% | 1,73% | 1,05% | 0,87% | 1,27% | 0,94% | 1,05% | 1,2% |
| Marktkapitalisatie/omzet | 0,79 x | 0,64 x | 1,04 x | 1,33 x | 0,7 x | 0,79 x | 0,76 x | 0,73 x |
| Bedrijfswaarde/omzet | 0,94 x | 0,88 x | 1,22 x | 1,49 x | 1,15 x | 1,22 x | 1,19 x | 1,15 x |
| Bedrijfswaarde/EBITDA | 6,65 x | 6,06 x | 8,03 x | 8,8 x | 7,54 x | 8,7 x | 7,93 x | 7,4 x |
| Bedrijfswaarde/FCF | 32,4 x | 87,7 x | 15,5 x | 33,4 x | 142 x | -99,3 x | - | 91,1 x |
| FCF Yield | 3,09% | 1,14% | 6,45% | 2,99% | 0,7% | -1,01% | - | 1,1% |
| Price to Book | 1,85 x | 1,55 x | 2,24 x | 2,67 x | 1,67 x | 2,14 x | 1,97 x | 1,81 x |
| Aantal aandelen (in duizenden) | 1.402.499 | 1.402.499 | 1.402.499 | 1.402.384 | 1.401.992 | 1.402.001 | - | - |
| Referentieprijs 2 | 1.221 | 1.040 | 1.713 | 2.418 | 1.732 | 2.432 | 2.432 | 2.432 |
| Datum van publicatie | 9/05/19 | 14/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.163.625 | 2.266.808 | 2.318.658 | 2.551.906 | 3.490.182 | 4.320.813 | 4.491.738 | 4.683.772 |
| EBITDA 1 | 305.754 | 330.119 | 353.497 | 432.529 | 532.162 | 604.999 | 674.075 | 726.784 |
| Bedrijfsresultaat (EBIT) 1 | 147.716 | 130.937 | 139.173 | 212.590 | 259.110 | 293.630 | 339.603 | 384.949 |
| Operationele Marge | 6,83% | 5,78% | 6% | 8,33% | 7,42% | 6,8% | 7,56% | 8,22% |
| Resultaat voor belastingen (EBT) 1 | 146.914 | 120.155 | 130.452 | 215.849 | 242.800 | 237.650 | 286.356 | 332.848 |
| Nettowinst (verlies) 1 | 93.616 | 75.148 | 76.843 | 142.979 | 149.962 | 139.961 | 166.186 | 194.491 |
| Nettomarge | 4,33% | 3,32% | 3,31% | 5,6% | 4,3% | 3,24% | 3,7% | 4,15% |
| WPA 2 | 66,75 | 53,58 | 54,79 | 102,0 | 107,0 | 99,83 | 118,5 | 138,7 |
| Free Cash Flow 1 | 62.795 | 22.789 | 182.990 | 113.917 | 28.287 | -53.000 | - | 59.000 |
| FCF-marge | 2,9% | 1,01% | 7,89% | 4,46% | 0,81% | -1,23% | - | 1,26% |
| Kasstroomconversie (ebitda) | 20,54% | 6,9% | 51,77% | 26,34% | 5,32% | - | - | 8,12% |
| Kasstroomconversie (nettowinst) | 67,08% | 30,33% | 238,13% | 79,67% | 18,86% | - | - | 30,34% |
| Dividend per aandeel 2 | 17,00 | 18,00 | 18,00 | 21,00 | 22,00 | 22,91 | 25,55 | 29,20 |
| Datum van publicatie | 9/05/19 | 14/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.077.819 | 1.188.989 | 1.080.117 | 1.238.541 | 621.257 | 1.212.079 | 636.129 | 703.698 | 1.339.827 | 677.400 | 694.055 | 1.371.423 | 1.034.685 | 1.084.074 | 2.118.759 | 1.015.000 | 1.063.513 | 2.078.513 | 1.097.649 | 1.120.763 | 1.048.780 | 1.113.000 | 1.137.500 | 1.172.000 |
| EBITDA 1 | - | - | - | - | 116.824 | - | 112.139 | - | - | - | - | - | - | - | - | - | - | - | - | 169.085 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 63.757 | 67.180 | 63.821 | 75.352 | 61.867 | 109.138 | 57.952 | 45.500 | 103.452 | 57.500 | 50.407 | 107.929 | 75.538 | 75.643 | 151.181 | 58.300 | 63.572 | 121.872 | 75.188 | 94.319 | 70.996 | 79.450 | 83.050 | 98.700 |
| Operationele Marge | 5,92% | 5,65% | 5,91% | 6,08% | 9,96% | 9% | 9,11% | 6,47% | 7,72% | 8,49% | 7,26% | 7,87% | 7,3% | 6,98% | 7,14% | 5,74% | 5,98% | 5,86% | 6,85% | 8,42% | 6,77% | 7,14% | 7,3% | 8,42% |
| Resultaat voor belastingen (EBT) 1 | 62.941 | 57.214 | 62.781 | 67.671 | 62.069 | 111.047 | 58.166 | 46.636 | 104.802 | 58.900 | 51.748 | 110.627 | 62.455 | 69.718 | 132.173 | 48.200 | 47.343 | 95.543 | 54.607 | 96.474 | - | - | - | - |
| Nettowinst (verlies) 1 | 40.181 | 34.967 | 41.206 | 35.637 | 40.807 | 71.869 | 38.322 | 32.788 | 71.110 | 39.700 | 33.043 | 72.771 | 32.934 | 44.257 | 77.191 | 27.700 | 25.322 | 53.022 | 30.714 | 55.781 | 27.713 | - | - | - |
| Nettomarge | 3,73% | 2,94% | 3,81% | 2,88% | 6,57% | 5,93% | 6,02% | 4,66% | 5,31% | 5,86% | 4,76% | 5,31% | 3,18% | 4,08% | 3,64% | 2,73% | 2,38% | 2,55% | 2,8% | 4,98% | 2,64% | - | - | - |
| WPA 2 | 28,65 | - | 29,38 | - | 29,09 | 51,24 | 27,33 | 23,38 | - | 28,33 | 23,56 | 51,89 | 23,50 | 31,56 | - | 19,73 | 18,09 | 37,82 | 21,91 | 38,35 | 19,77 | - | - | - |
| Dividend per aandeel 2 | 9,000 | - | 9,000 | - | 9,500 | 9,500 | - | 11,50 | - | - | 10,50 | 10,50 | - | 11,50 | - | - | - | 11,50 | - | 11,50 | - | - | - | - |
| Datum van publicatie | 1/11/19 | 14/05/20 | 2/11/20 | 11/05/21 | 9/11/21 | 9/11/21 | 4/02/22 | 12/05/22 | 12/05/22 | 5/08/22 | 7/11/22 | 7/11/22 | 9/02/23 | 11/05/23 | 11/05/23 | 8/08/23 | 6/11/23 | 6/11/23 | 7/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 320.274 | 540.665 | 434.627 | 416.103 | 1.585.422 | 1.854.543 | 1.936.876 | 1.967.303 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,047 x | 1,638 x | 1,23 x | 0,962 x | 2,979 x | 3,065 x | 2,873 x | 2,707 x |
| Free Cash Flow 1 | 62.795 | 22.789 | 182.990 | 113.917 | 28.287 | -53.000 | - | 59.000 |
| ROE (netto-inkomsten/eigen vermogen) | 10,7% | 8,1% | 7,6% | 12,2% | 11% | 9,29% | 10,3% | 10,9% |
| ROA (netto-inkomsten/totale activa) | 6,24% | 4,66% | 4,67% | 7,22% | 5,25% | 3,07% | 3,57% | 4,13% |
| Totale activa 1 | 1.500.752 | 1.614.246 | 1.644.344 | 1.981.090 | 2.854.315 | 4.554.658 | 4.653.694 | 4.709.055 |
| Nettoactief per aandeel 2 | 660,0 | 670,0 | 765,0 | 906,0 | 1.036 | 1.138 | 1.233 | 1.347 |
| Cashflow per aandeel 2 | 179,0 | 196,0 | 208,0 | 259,0 | 302,0 | 337,0 | 389,0 | 437,0 |
| Capex 1 | 179.214 | 193.843 | 169.502 | 176.746 | 381.681 | 560.483 | 550.450 | 538.608 |
| Capex/omzet | 8,28% | 8,55% | 7,31% | 6,93% | 10,94% | 12,97% | 12,25% | 11,5% |
| Datum van publicatie | 9/05/19 | 14/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
2.432
JPY
Gemiddelde koersdoel
2.613
JPY
Spread / Gemiddelde doel
+7,43%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,69% | 21,67 mld. | |
| -12,23% | 194 mld. | |
| +0,74% | 166 mld. | |
| +2,19% | 153 mld. | |
| +4,34% | 99,85 mld. | |
| +7,04% | 77,56 mld. | |
| +19,09% | 73,55 mld. | |
| -7,30% | 71 mld. | |
| -20,54% | 52,81 mld. | |
| +0,53% | 47,86 mld. |
- Beurs
- Aandelen
- Koers 9613
- Financiën NTT Data Corporation
