KDDI Corporation Website

KDDI Corporation

TSE-9433

Basic

  • Market Cap

    ¥9,463.84B

  • EV

    ¥11.48T

  • Shares Out

    2,082.25M

  • Revenue

    ¥5,754.05B

  • Employees

    61,288

Margins

  • Gross

    42.24%

  • EBITDA

    28.19%

  • Operating

    16.24%

  • Pre-Tax

    17.25%

  • Net

    11.09%

  • FCF

    20.55%

Returns (5Yr Avg)

  • ROA

    6.42%

  • ROTA

    15.71%

  • ROE

    12.63%

  • ROCE

    14.94%

  • ROIC

    7.23%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥4,894.53

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥917.87B

  • Net Debt

    ¥1,476.53B

  • Debt/Equity

    0.41

  • EBIT/Interest

    106.04

Growth (CAGR)

  • Rev 3Yr

    2.7%

  • Rev 5Yr

    2.52%

  • Rev 10Yr

    2.88%

  • Dil EPS 3Yr

    1.99%

  • Dil EPS 5Yr

    3.06%

  • Dil EPS 10Yr

    8.53%

  • Rev Fwd 2Yr

    2.56%

  • EBITDA Fwd 2Yr

    6.83%

  • EPS Fwd 2Yr

    12%

  • EPS LT Growth Est

    8.93%

Dividends

  • Yield

  • Payout

    46.47%

  • DPS

    ¥140

  • DPS Growth 3Yr

    5.27%

  • DPS Growth 5Yr

    5.92%

  • DPS Growth 10Yr

    12.44%

  • DPS Growth Fwd 2Yr

    5.94%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

5,237,221

5,312,599

5,446,708

5,671,762

5,754,047

Total Revenues % Chg.

3.1%

1.4%

2.5%

4.1%

1.5%

Cost of Goods Sold, Total

2,925,000

2,928,175

2,984,589

3,260,030

3,323,514

Gross Profit

2,312,221

2,384,424

2,462,119

2,411,732

2,430,533

Selling General & Admin Expenses, Total

1,299,504

1,364,234

1,422,539

1,408,391

1,503,680

Other Operating Expenses

-8,397

-10,070

-13,827

-10,865

-7,791

Other Operating Expenses, Total

1,291,107

1,354,164

1,408,712

1,397,526

1,495,889

Operating Income

1,021,114

1,030,260

1,053,407

1,014,206

934,644

Interest Expense, Total

-8,132

-6,929

-6,682

-7,143

-8,814

Interest And Investment Income

4,982

3,677

6,526

9,908

8,061

Net Interest Expenses

-3,150

-3,252

-156

2,765

-753

Income (Loss) On Equity Invest.

3,256

4,884

5,791

4,569

9,945

Currency Exchange Gains (Loss)

-1,739

2,497

3,037

-14

12,547

Other Non Operating Income (Expenses)

1,515

-1,018

-423

54,771

35,764

EBT, Excl. Unusual Items

1,020,996

1,033,371

1,061,656

1,076,297

992,147

Gain (Loss) On Sale Of Investments

2,434

1,448

Gain (Loss) On Sale Of Assets

-297

2,251

1,393

1,582

578

Asset Writedown

Legal Settlements

Other Unusual Items

EBT, Incl. Unusual Items

1,020,699

1,038,056

1,064,497

1,077,879

992,725

Income Tax Expense

325,298

331,451

331,957

339,484

336,621

Earnings From Continuing Operations

695,401

706,605

732,540

738,395

656,104

Minority Interest

-55,634

-55,109

-60,054

-60,926

-18,230

Net Income

639,767

651,496

672,486

677,469

637,874

Net Income to Common Incl Extra Items

639,767

651,496

672,486

677,469

637,874

Net Income to Common Excl. Extra Items

639,767

651,496

672,486

677,469

637,874

Total Shares Outstanding

2,299.9

2,275.4

2,215.2

2,157.1

2,082.3

Weighted Avg. Shares Outstanding

2,320.6

2,292.7

2,241.4

2,183.6

2,117.3

Weighted Avg. Shares Outstanding Dil

2,322.3

2,294.7

2,243.6

2,184.5

2,117.9

EPS

275.7

284.2

300

310.3

301.3

EPS Diluted

275.5

283.9

299.7

310.1

301.2

EBITDA

1,711,039

1,758,005

1,781,508

1,711,358

1,621,993

Effective Tax Rate

31.9%

31.9%

31.2%

31.5%

33.9%