NTT DATA INTRAMART CORPORATION

3850・Standard Market・Information & Communication

Official website

NTT DATA INTRAMART CORPORATION

3850・Standard Market・Information & Communication

Official website

NTT DATA INTRAMART CORPORATION3850

Reference Indicators

Market Cap

153¥100M

P/E (Forecast)

14.4x

P/B

2.6x

Dividend Yield (Forecast)

2.44%

ROE

16.6%

EV/EBITDA

5.2x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	7,653	7,966	9,257	11,829	14,656
Cost of Sales	4,369	4,406	5,562	7,226	9,070
Gross Profit	3,283	3,560	3,695	4,603	5,586
SG&A Expenses	2,440	2,749	3,318	4,051	4,205
Operating Income	843	810	376	551	1,381
Non-operating Income	17	17	36	49	45
Non-operating Expenses	49	63	10	1	11
Ordinary Income	811	765	402	599	1,414
Extraordinary Income	—	—	99	—	—
Extraordinary Losses	—	229	—	81	6
Pre-tax Income	811	535	501	518	1,408
Income Taxes	261	136	151	177	493
Net Income	550	399	350	341	914
EBITDA	1,542	1,544	1,198	1,474	2,494
Gross Margin	42.9%	44.7%	39.9%	38.9%	38.1%
Operating Margin	11.0%	10.2%	4.1%	4.7%	9.4%
ROA	7.2%	5.3%	4.1%	3.7%	8.3%
ROE	12.9%	8.7%	7.3%	6.8%	16.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ソフトウェア事業	6,283	1,665	26.5%
サービス事業	8,373	1,113	13.3%