KDDI Corporation (9433)

Basic

  • Market Cap

    ¥9,511.15B

  • EV

    ¥11.97T

  • Shares Out

    2,088.99M

  • Revenue

    ¥5,754.4B

  • Employees

    49,659

Margins

  • Gross

    42.24%

  • EBITDA

    29.62%

  • Operating

    17.66%

  • Pre-Tax

    19.21%

  • Net

    12%

  • FCF

    13.61%

Returns (5Yr Avg)

  • ROA

    6.92%

  • ROTA

    16.21%

  • ROE

    13.03%

  • ROCE

    15.75%

  • ROIC

    8.29%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥4,969.13

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥678.12B

  • Net Debt

    ¥1,854.43B

  • Debt/Equity

    0.44

  • EBIT/Interest

    136.95

Growth (CAGR)

  • Rev 3Yr

    3.05%

  • Rev 5Yr

    2.63%

  • Rev 10Yr

    3.37%

  • Dil EPS 3Yr

    4.17%

  • Dil EPS 5Yr

    5.7%

  • Dil EPS 10Yr

    9.04%

  • Rev Fwd 2Yr

    2.74%

  • EBITDA Fwd 2Yr

    1.67%

  • EPS Fwd 2Yr

    6.91%

  • EPS LT Growth Est

    8.43%

Dividends

  • Yield

  • Payout

    43.29%

  • DPS

    ¥140

  • DPS Growth 3Yr

    5.27%

  • DPS Growth 5Yr

    8.06%

  • DPS Growth 10Yr

    14.6%

  • DPS Growth Fwd 2Yr

    5.96%

Select a metric from the list below to chart it

Mar '14

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

LTM

Total Revenues

5,080,353

5,237,221

5,312,599

5,446,708

5,671,762

5,754,400

Total Revenues % Chg.

0.8%

3.1%

1.4%

2.5%

4.1%

2.5%

Cost of Goods Sold, Total

2,867,413

2,925,000

2,928,175

2,984,589

3,260,030

3,323,591

Gross Profit

2,212,940

2,312,221

2,384,424

2,462,119

2,411,732

2,430,809

Selling General & Admin Expenses, Total

1,210,470

1,299,504

1,364,234

1,422,539

1,408,391

1,400,936

Other Operating Expenses

-6,392

-8,397

-10,070

-13,827

-10,865

13,407

Other Operating Expenses, Total

1,204,078

1,291,107

1,354,164

1,408,712

1,397,526

1,414,343

Operating Income

1,008,862

1,021,114

1,030,260

1,053,407

1,014,206

1,016,466

Interest Expense, Total

-8,694

-8,132

-6,929

-6,682

-7,143

-7,422

Interest And Investment Income

3,535

4,982

3,677

6,526

9,908

20,616

Net Interest Expenses

-5,159

-3,150

-3,252

-156

2,765

13,194

Income (Loss) On Equity Invest.

4,780

3,256

4,884

5,791

4,569

6,764

Currency Exchange Gains (Loss)

-128

-1,739

2,497

3,037

-14

-14

Other Non Operating Income (Expenses)

2,520

1,515

-1,018

-423

54,771

67,385

EBT, Excl. Unusual Items

1,010,875

1,020,996

1,033,371

1,061,656

1,076,297

1,103,795

Gain (Loss) On Sale Of Investments

2,434

1,448

Gain (Loss) On Sale Of Assets

-600

-297

2,251

1,393

1,582

1,582

Asset Writedown

Legal Settlements

Other Unusual Items

EBT, Incl. Unusual Items

1,010,275

1,020,699

1,038,056

1,064,497

1,077,879

1,105,377

Income Tax Expense

309,149

325,298

331,451

331,957

339,484

341,700

Earnings From Continuing Operations

701,126

695,401

706,605

732,540

738,395

763,677

Minority Interest

-83,457

-55,634

-55,109

-60,054

-60,926

-72,983

Net Income

617,669

639,767

651,496

672,486

677,469

690,694

Net Income to Common Incl Extra Items

617,669

639,767

651,496

672,486

677,469

690,694

Net Income to Common Excl. Extra Items

617,669

639,767

651,496

672,486

677,469

690,694

Total Shares Outstanding

2,351.1

2,299.9

2,275.4

2,215.2

2,157.1

2,089.1

Weighted Avg. Shares Outstanding

2,383.9

2,320.6

2,292.7

2,241.4

2,183.6

2,136

Weighted Avg. Shares Outstanding Dil

2,384.7

2,322.3

2,294.7

2,243.6

2,184.5

2,136.6

EPS

259.1

275.7

284.2

300

310.3

323.4

EPS Diluted

259

275.5

283.9

299.7

310.1

323.3

EBITDA

1,571,264

1,711,039

1,758,005

1,781,508

1,711,358

1,704,675