Loading...

NTT DATA

DB:NT5
Snowflake Description

Proven track record with adequate balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NT5
DB
¥1,840B
Market Cap
  1. Home
  2. DE
  3. Software
Company description

NTT DATA Corporation provides consulting, system development, and business information technology (IT) outsourcing services worldwide. The last earnings update was 13 days ago. More info.


Add to Portfolio Compare Print
NT5 Share Price and Events
7 Day Returns
7.5%
DB:NT5
6.6%
DE IT
-0%
DE Market
1 Year Returns
17.3%
DB:NT5
15.4%
DE IT
-11.5%
DE Market
NT5 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
NTT DATA (NT5) 7.5% 7.8% 10.6% 17.3% - -
DE IT 6.6% 19.4% 28.5% 15.4% 170.9% 268.7%
DE Market -0% -3.3% 2.1% -11.5% 8.9% 8.1%
1 Year Return vs Industry and Market
  • NT5 outperformed the IT industry which returned 15.4% over the past year.
  • NT5 outperformed the Market in Germany which returned -11.5% over the past year.
Price Volatility
NT5
Industry
5yr Volatility vs Market

Value

 Is NTT DATA undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of NTT DATA to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for NTT DATA.

DB:NT5 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 11 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:NT5
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
IT Unlevered Beta Simply Wall St/ S&P Global 1.05
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.049 (1 + (1- 30.86%) (31.58%))
1.186
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.19
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.186 * 5.96%)
7.3%

Discounted Cash Flow Calculation for DB:NT5 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for NTT DATA is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:NT5 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 7.3%)
2019 73,299.00 Analyst x3 68,312.51
2020 57,162.48 Analyst x3 49,649.57
2021 79,818.20 Analyst x4 64,611.31
2022 88,713.33 Analyst x3 66,926.44
2023 105,000.00 Analyst x1 73,824.47
2024 117,439.21 Est @ 11.85% 76,953.15
2025 127,258.55 Est @ 8.36% 77,714.57
2026 134,793.84 Est @ 5.92% 76,716.31
2027 140,473.07 Est @ 4.21% 74,509.73
2028 144,712.12 Est @ 3.02% 71,536.38
Present value of next 10 years cash flows ¥700,754.44
DB:NT5 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥144,712.12 × (1 + 0.23%) ÷ (7.3% – 0.23%)
¥2,051,072.46
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥2,051,072.46 ÷ (1 + 7.3%)10
¥1,013,918.61
DB:NT5 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥700,754.44 + ¥1,013,918.61
¥1,714,673.05
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥1,714,673.05 / 1,402.50
¥1222.58
DB:NT5 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:NT5 represents 0.00796x of TSE:9613
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00796x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 1,222.58 x 0.00796
€9.73
Value per share (EUR) From above. €9.73
Current discount Discount to share price of €10.44
= -1 x (€10.44 - €9.73) / €9.73
-7.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of NTT DATA is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for NTT DATA's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are NTT DATA's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:NT5 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in JPY ¥66.75
TSE:9613 Share Price ** TSE (2019-05-22) in JPY ¥1312
Germany IT Industry PE Ratio Median Figure of 20 Publicly-Listed IT Companies 26.17x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 20.26x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of NTT DATA.

DB:NT5 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:9613 Share Price ÷ EPS (both in JPY)

= 1312 ÷ 66.75

19.66x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NTT DATA is good value based on earnings compared to the DE IT industry average.
  • NTT DATA is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does NTT DATA's expected growth come at a high price?
Raw Data
DB:NT5 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 19.66x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 11 Analysts
6.5%per year
Germany IT Industry PEG Ratio Median Figure of 13 Publicly-Listed IT Companies 1.31x
Germany Market PEG Ratio Median Figure of 271 Publicly-Listed Companies 1.49x

*Line of best fit is calculated by linear regression .

DB:NT5 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 19.66x ÷ 6.5%

3.03x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NTT DATA is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on NTT DATA's assets?
Raw Data
DB:NT5 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in JPY ¥660.01
TSE:9613 Share Price * TSE (2019-05-22) in JPY ¥1312
Germany IT Industry PB Ratio Median Figure of 25 Publicly-Listed IT Companies 3.95x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.78x
DB:NT5 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:9613 Share Price ÷ Book Value per Share (both in JPY)

= 1312 ÷ 660.01

1.99x

* Primary Listing of NTT DATA.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NTT DATA is good value based on assets compared to the DE IT industry average.
X
Value checks
We assess NTT DATA's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the IT industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the IT industry average (and greater than 0)? (1 check)
  5. NTT DATA has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is NTT DATA expected to perform in the next 1 to 3 years based on estimates from 11 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
6.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is NTT DATA expected to grow at an attractive rate?
  • NTT DATA's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • NTT DATA's earnings growth is positive but not above the Germany market average.
  • NTT DATA's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:NT5 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:NT5 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 11 Analysts 6.5%
DB:NT5 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 11 Analysts 2.3%
Germany IT Industry Earnings Growth Rate Market Cap Weighted Average 24.1%
Germany IT Industry Revenue Growth Rate Market Cap Weighted Average 15.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:NT5 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:NT5 Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-03-31 2,270,000 290,000 108,000 1
2022-03-31 2,349,400 284,047 117,800 5
2021-03-31 2,264,045 261,469 107,966 11
2020-03-31 2,208,077 258,398 98,944 11
DB:NT5 Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-03-31 2,163,625 242,009 93,616
2018-12-31 2,131,582 81,669
2018-09-30 2,118,906 234,034 74,980
2018-06-30 2,081,941 70,867
2018-03-31 2,117,167 232,282 58,173
2017-12-31 2,087,850 56,649
2017-09-30 1,973,782 232,600 58,483
2017-06-30 1,880,694 63,738
2017-03-31 1,732,473 238,552 65,686
2016-12-31 1,650,468 64,508
2016-09-30 1,651,298 227,344 76,684
2016-06-30 1,648,543 66,063

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • NTT DATA's earnings are expected to grow by 6.5% yearly, however this is not considered high growth (20% yearly).
  • NTT DATA's revenue is expected to grow by 2.3% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:NT5 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below

All data from NTT DATA Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:NT5 Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-03-31
2022-03-31 86.97 92.69 76.00 4.00
2021-03-31 76.91 84.10 72.00 12.00
2020-03-31 69.94 73.51 63.58 11.00
DB:NT5 Past Financials Data
Date (Data in JPY Millions) EPS *
2019-03-31 66.75
2018-12-31 58.23
2018-09-30 53.46
2018-06-30 50.53
2018-03-31 41.48
2017-12-31 40.39
2017-09-30 41.70
2017-06-30 45.45
2017-03-31 46.83
2016-12-31 46.00
2016-09-30 54.68
2016-06-30 47.10

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • NTT DATA is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess NTT DATA's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
NTT DATA has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has NTT DATA performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare NTT DATA's growth in the last year to its industry (IT).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • NTT DATA has delivered over 20% year on year earnings growth in the past 5 years.
  • NTT DATA's 1-year earnings growth exceeds its 5-year average (60.9% vs 20.1%)
  • NTT DATA's earnings growth has exceeded the DE IT industry average in the past year (60.9% vs 15.5%).
Earnings and Revenue History
NTT DATA's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from NTT DATA Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:NT5 Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 2,163,625.00 93,616.00 397,272.00
2018-12-31 2,131,582.00 81,669.00 391,040.00
2018-09-30 2,118,906.00 74,980.00 389,617.00
2018-06-30 2,081,941.00 70,867.00 393,835.00
2018-03-31 2,117,167.00 58,173.00 400,899.00
2017-12-31 2,087,850.00 56,649.00 388,603.00
2017-09-30 1,973,782.00 58,483.00 369,670.00
2017-06-30 1,880,694.00 63,738.00 346,194.00
2017-03-31 1,732,473.00 65,686.00 321,763.00
2016-12-31 1,650,468.00 64,508.00 309,911.00
2016-09-30 1,651,298.00 76,684.00 304,758.00
2016-06-30 1,648,543.00 66,063.00 304,644.00
2016-03-31 1,614,897.00 63,373.00 297,216.00
2015-12-31 1,590,077.00 54,333.00 290,768.00
2015-09-30 1,559,219.00 40,765.00 287,696.00
2015-06-30 1,534,494.00 39,126.00 283,374.00
2015-03-31 1,511,812.00 32,144.00 280,495.00
2014-12-31 1,468,313.00 34,895.00 275,377.00
2014-09-30 1,426,635.00 34,172.00 266,088.00
2014-06-30 1,385,519.00 21,427.00 258,233.00
2014-03-31 1,343,772.00 23,287.00 249,975.00
2013-12-31 1,332,608.00 31,589.00 245,880.00
2013-09-30 1,310,115.00 26,320.00 242,684.00
2013-06-30 1,302,091.00 38,744.00 238,981.00
2013-03-31 1,301,941.00 43,517.00 235,720.00
2012-12-31 1,274,241.00 36,120.00 235,849.00
2012-09-30 1,284,272.00 31,442.00 235,166.00
2012-06-30 1,274,906.00 33,926.00 233,060.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • NTT DATA has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • NTT DATA used its assets less efficiently than the DE IT industry average last year based on Return on Assets.
  • NTT DATA has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess NTT DATA's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the IT industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
NTT DATA has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is NTT DATA's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up NTT DATA's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • NTT DATA is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • NTT DATA's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of NTT DATA's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 1.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from NTT DATA Company Filings, last reported 1 month ago.

DB:NT5 Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 966,810.00 581,023.00 260,749.00
2018-12-31 918,240.00 583,470.00 196,176.00
2018-09-30 950,602.00 574,731.00 193,725.00
2018-06-30 900,457.00 562,569.00 194,270.00
2018-03-31 868,861.00 566,273.00 200,913.00
2017-12-31 881,689.00 592,550.00 212,837.00
2017-09-30 863,370.00 574,330.00 197,909.00
2017-06-30 831,199.00 559,805.00 205,608.00
2017-03-31 830,268.00 645,310.00 272,569.00
2016-12-31 764,909.00 615,295.00 189,462.00
2016-09-30 734,124.00 393,898.00 344,091.00
2016-06-30 735,568.00 393,405.00 345,182.00
2016-03-31 773,670.00 400,385.00 296,141.00
2015-12-31 808,674.00 390,389.00 183,141.00
2015-09-30 800,050.00 391,270.00 163,292.00
2015-06-30 793,710.00 394,969.00 212,213.00
2015-03-31 806,204.00 439,129.00 262,656.00
2014-12-31 775,948.00 441,035.00 212,249.00
2014-09-30 719,844.00 436,166.00 214,835.00
2014-06-30 705,557.00 432,195.00 257,215.00
2014-03-31 709,816.00 405,675.00 182,430.00
2013-12-31 702,306.00 412,391.00 197,269.00
2013-09-30 681,883.00 369,677.00 174,379.00
2013-06-30 685,062.00 345,021.00 188,229.00
2013-03-31 684,206.00 378,361.00 154,504.00
2012-12-31 643,996.00 376,383.00 124,458.00
2012-09-30 633,702.00 382,634.00 183,598.00
2012-06-30 634,078.00 382,334.00 158,953.00
  • NTT DATA's level of debt (60.1%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (57.2% vs 60.1% today).
  • Debt is well covered by operating cash flow (41.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 151.2x coverage).
X
Financial health checks
We assess NTT DATA's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. NTT DATA has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is NTT DATA's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.37%
Current annual income from NTT DATA dividends. Estimated to be 1.48% next year.
If you bought €2,000 of NTT DATA shares you are expected to receive €27 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • NTT DATA's pays a lower dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • NTT DATA's dividend is below the markets top 25% of dividend payers in Germany (3.86%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:NT5 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below
Germany IT Industry Average Dividend Yield Market Cap Weighted Average of 12 Stocks 0.5%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:NT5 Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2023-03-31
2022-03-31 22.50 4.00
2021-03-31 19.16 11.00
2020-03-31 18.40 10.00
DB:NT5 Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-05-09 18.000 1.441
2019-02-13 17.000 1.376
2019-02-05 17.000 1.400
2018-11-09 17.000 1.318
2018-11-02 17.000 1.213
2018-06-20 17.000 1.225
2018-05-10 17.000 1.378
2018-02-06 15.000 1.328
2017-11-07 15.000 1.129
2017-05-31 15.000 1.225
2016-11-04 14.000 1.268
2016-06-23 14.000 1.351
2016-05-10 14.000 1.298
2016-02-12 12.000 1.071
2016-02-02 16.000 1.342
2015-11-12 16.000 1.367
2015-10-29 16.000 1.345
2015-06-18 14.000 1.224
2015-05-08 14.000 1.298
2015-02-12 12.000 1.167
2015-02-03 12.000 1.293
2014-11-10 12.000 1.362
2014-10-30 12.000 1.398
2014-07-31 12.000 1.572
2014-06-19 12.000 1.542
2014-05-08 12.000 1.574
2014-02-13 12.000 1.515
2014-02-04 12.000 1.568
2013-11-11 12.000 1.644
2013-10-31 12.000 1.857
2013-07-31 12.000 1.771
2013-02-12 12.000 1.847
2013-02-01 12.000 2.224
2012-11-12 12.000 2.363
2012-10-31 12.000 2.515
2012-07-31 12.000 2.454
2012-06-21 12.000 2.512
2012-05-08 12.000 2.602
2012-02-14 12.000 2.174
2012-01-31 12.000 2.352
2011-11-10 12.000 2.459
2011-08-02 12.000 2.411
2011-06-22 12.000 2.192
2011-05-10 12.000 2.379
2011-02-09 12.000 2.264
2011-02-01 12.000 2.057
2010-11-11 12.000 2.159
2010-11-02 12.000 2.274
2010-06-23 12.000 2.119
2010-05-11 12.000 1.712
2010-02-10 12.000 2.011
2010-02-04 12.000 2.263
2010-02-02 12.000 2.197
2009-11-11 12.000 2.186
2009-10-29 12.000 2.306
2009-08-03 12.000 2.026

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of NTT DATA's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.9x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess NTT DATA's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can NTT DATA afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. NTT DATA has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of NTT DATA's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Yo Honma
TENURE AS CEO 1.3 years
CEO Bio

Mr. Yo Honma has been President and Chief Executive Officer at NTT Data Corporation since 2018 and served as its Senior Executive Vice President since 2016. Mr. Honma served as President and Representative director at Constraction ec.com company limited. Mr. Honma has been Executive Vice President and Manager of Enterprise IT service company at NTT Data corporation since 2014 and June 2014 respectively. Mr. Honma has been with NTT data corporation since 1980. Mr. Honma has been Managing Executive Officer at NTT Data corporation since June 2013. and served as its executive officer and General manager of 3rd corporate business division since April 2012. Mr. Honma has been Representative Director at NTT Data corporation since June 2014.

CEO Compensation
  • Insufficient data for Yo to compare compensation growth.
  • Insufficient data for Yo to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure of the NTT DATA management team in years:

2.1
Average Tenure
  • The tenure for the NTT DATA management team is about average.
Management Team

Yo Honma

TITLE
President
TENURE
1.3 yrs

Takashi Nakamura

TITLE
Senior VP & Head of Finance Department
AGE
54

Tsuyoshi Kitani

TITLE
Head of Technology & Innovation General HQ
TENURE
2.3 yrs

Robb Rasmussen

TITLE
Head of Global Marketing Headquarters
TENURE
1.8 yrs

Keiichiro Yanagi

TITLE
Senior EVP
TENURE
3.3 yrs

Shigeki Yamaguchi

TITLE
Senior EVP & Representative Director
AGE
57
TENURE
2.9 yrs

Toshi Fujiwara

TITLE
Senior EVP & Representative Director
TENURE
1.9 yrs

Sachihiko Okimura

TITLE
Head of Third Financial Sector & Executive VP
TENURE
1.9 yrs

Shunichi Takeuchi

TITLE
Executive VP & Director
TENURE
6.3 yrs

Tadashi Uhira

TITLE
Senior VP & Head of China & APAC Sector
Board of Directors Tenure

Average tenure and age of the NTT DATA board of directors in years:

2.4
Average Tenure
59
Average Age
  • The average tenure for the NTT DATA board of directors is less than 3 years, this suggests a new board.
Board of Directors

Yo Honma

TITLE
President
TENURE
4.9 yrs

Tsuyoshi Kitani

TITLE
Head of Technology & Innovation General HQ
TENURE
2.9 yrs

Keiichiro Yanagi

TITLE
Senior EVP
TENURE
2.9 yrs

Shigeki Yamaguchi

TITLE
Senior EVP & Representative Director
AGE
57
TENURE
1.9 yrs

Toshi Fujiwara

TITLE
Senior EVP & Representative Director
TENURE
1.9 yrs

Shunichi Takeuchi

TITLE
Executive VP & Director
TENURE
1.3 yrs

Koji Ito

TITLE
Executive VP
TENURE
1.3 yrs

John McCain

TITLE
Director
AGE
59
TENURE
1.3 yrs

Yukio Okamoto

TITLE
Independent Director
AGE
73
TENURE
4.9 yrs

Eiji Hirano

TITLE
Independent Director
TENURE
2.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess NTT DATA's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. NTT DATA has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

NTT DATA Corporation provides consulting, system development, and business information technology (IT) outsourcing services worldwide. It operates through Public & Social Infrastructure, Financial, Enterprise & Solutions, North America, and EME and LATAM segments. The company offers value-added IT services for government, medical, telecommunications, electric power, and other social infrastructure; financial institutions; and the manufacturing, distribution, and servicing industries, as well as payment services and platform solutions. The company was formerly known as NTT Data Communications Systems Corporation and changed its name to NTT DATA Corporation in 1996. The company was founded in 1967 and is headquartered in Tokyo, Japan. NTT DATA Corporation is a subsidiary of Nippon Telegraph and Telephone Corporation.

Details
Name: NTT DATA Corporation
NT5
Exchange: DB
Founded: 1967
¥14,953,089,083
1,402,499,047
Website: http://www.nttdata.com
Address: NTT DATA Corporation
Toyosu Center Building,
3-3, Toyosu 3-chome,
Tokyo,
135-6033,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 9613 Common Stock The Tokyo Stock Exchange JP JPY 27. Apr 1995
DB NT5 Common Stock Deutsche Boerse AG DE EUR 27. Apr 1995
OTCPK NTDT.Y UNSPONSORED ADR Pink Sheets LLC US USD 13. Oct 2008
Number of employees
Current staff
Staff numbers
123,000
NTT DATA employees.
Industry
IT Consulting and Other Services
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/22 21:11
End of day share price update: 2019/05/22 00:00
Last estimates confirmation: 2019/05/21
Last earnings filing: 2019/05/09
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.