KDDI Corporation (9433)

Basic

  • Market Cap

    ¥9,764B

  • EV

    ¥11.78T

  • Shares Out

    2,157.31M

  • Revenue

    ¥5,709.89B

  • Employees

    49,659

Margins

  • Gross

    42.21%

  • EBITDA

    29.86%

  • Operating

    17.78%

  • Pre-Tax

    19.29%

  • Net

    12.12%

  • FCF

    12.34%

Returns (5Yr Avg)

  • ROA

    6.92%

  • ROE

    13.03%

  • ROCE

    15.75%

  • ROIC

    8.29%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥4,773.53

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,646.97

  • Earnings (Dil)

    ¥320.6

  • FCF

    ¥326.49

  • Book Value

    ¥2,417.95

Growth (CAGR)

  • Rev 3Yr

    3.1%

  • Rev 5Yr

    2.33%

  • Rev 10Yr

    3.69%

  • Dil EPS 3Yr

    3.56%

  • Dil EPS 5Yr

    5.6%

  • Dil EPS 10Yr

    9.47%

  • Rev Fwd 2Yr

    2.63%

  • EBITDA Fwd 2Yr

    2.17%

  • EPS Fwd 2Yr

    7.04%

  • EPS LT Growth Est

    8.33%

Dividends

  • Yield

    —

  • Payout

    21.83%

  • DPS

    ¥70

  • DPS Growth 3Yr

    -16.45%

  • DPS Growth 5Yr

    -5.92%

  • DPS Growth 10Yr

    6.93%

  • DPS Growth Fwd 2Yr

    5.56%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

5,080,353.0

5,237,221.0

5,312,599.0

5,446,708.0

5,671,762.0

5,709,893.0

Total Revenues % Chg.

0.8%

3.1%

1.4%

2.5%

4.1%

2.7%

Cost of Goods Sold, Total

2,867,413.0

2,925,000.0

2,928,175.0

2,984,589.0

3,260,030.0

3,299,775.0

Gross Profit

2,212,940.0

2,312,221.0

2,384,424.0

2,462,119.0

2,411,732.0

2,410,118.0

Selling General & Admin Expenses, Total

1,210,470.0

1,299,504.0

1,364,234.0

1,422,539.0

1,408,391.0

1,399,657.0

Other Operating Expenses

-6,392.0

-8,397.0

-10,070.0

-13,827.0

-10,865.0

-4,542.0

Other Operating Expenses, Total

1,204,078.0

1,291,107.0

1,354,164.0

1,408,712.0

1,397,526.0

1,395,115.0

Operating Income

1,008,862.0

1,021,114.0

1,030,260.0

1,053,407.0

1,014,206.0

1,015,003.0

Interest Expense, Total

-8,694.0

-8,132.0

-6,929.0

-6,682.0

-7,143.0

-7,628.0

Interest And Investment Income

3,535.0

4,982.0

3,677.0

6,526.0

9,908.0

20,715.0

Net Interest Expenses

-5,159.0

-3,150.0

-3,252.0

-156.0

2,765.0

13,087.0

Income (Loss) On Equity Invest.

4,780.0

3,256.0

4,884.0

5,791.0

4,569.0

5,565.0

Currency Exchange Gains (Loss)

-128.0

-1,739.0

2,497.0

3,037.0

-14.0

-14.0

Other Non Operating Income (Expenses)

2,520.0

1,515.0

-1,018.0

-423.0

54,771.0

65,956.0

EBT, Excl. Unusual Items

1,010,875.0

1,020,996.0

1,033,371.0

1,061,656.0

1,076,297.0

1,099,597.0

Gain (Loss) On Sale Of Investments

—

—

2,434.0

1,448.0

—

—

Gain (Loss) On Sale Of Assets

-600.0

-297.0

2,251.0

1,393.0

1,582.0

1,582.0

Asset Writedown

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

1,010,275.0

1,020,699.0

1,038,056.0

1,064,497.0

1,077,879.0

1,101,179.0

Income Tax Expense

309,149.0

325,298.0

331,451.0

331,957.0

339,484.0

341,298.0

Earnings From Continuing Operations

701,126.0

695,401.0

706,605.0

732,540.0

738,395.0

759,881.0

Minority Interest

-83,457.0

-55,634.0

-55,109.0

-60,054.0

-60,926.0

-68,095.0

Net Income

617,669.0

639,767.0

651,496.0

672,486.0

677,469.0

691,786.0

Net Income to Common Incl Extra Items

617,669.0

639,767.0

651,496.0

672,486.0

677,469.0

691,786.0

Net Income to Common Excl. Extra Items

617,669.0

639,767.0

651,496.0

672,486.0

677,469.0

691,786.0

Total Shares Outstanding

2,351.1

2,299.9

2,275.4

2,215.2

2,157.1

2,136.0

Weighted Avg. Shares Outstanding

2,383.9

2,320.6

2,292.7

2,241.4

2,183.6

2,157.1

Weighted Avg. Shares Outstanding Dil

2,384.7

2,322.3

2,294.7

2,243.6

2,184.5

2,157.8

EPS

259.1

275.7

284.2

300.0

310.3

320.7

EPS Diluted

259.0

275.5

283.9

299.7

310.1

320.6

EBITDA

1,571,264.0

1,711,039.0

1,758,005.0

1,781,508.0

1,711,358.0

1,704,883.0