Valuation KDDI Corporation Deutsche Boerse AG
Stocks
DIP
JP3496400007
Wireless Telecommunications Services
|
Real-time Estimate
Tradegate
15:57:11 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 15.25 EUR | -1.01% |
|
-0.52% | +4.64% |
| 08-07 | KDDI Corporation, Q1 2027 Earnings Call, Aug 07, 2026 | |
| 08-07 | KDDI Corporation, Q1 2027 Earnings Call, Aug 07, 2026 |
Company Valuation: KDDI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,910,365 | 8,829,098 | 9,338,327 | 9,387,118 | 10,368,578 | 10,866,145 | - | - |
| Change | - | -0.91% | 5.77% | 0.52% | 10.46% | 4.8% | - | - |
| Enterprise Value (EV) 1 | 9,321,873 | 9,601,040 | 10,435,503 | 12,872,948 | 14,665,121 | 14,914,232 | 14,753,966 | 14,680,129 |
| Change | - | 2.99% | 8.69% | 23.36% | 13.92% | 1.7% | -1.07% | -0.5% |
| P/E | 13.3x | 13.2x | 14.9x | 13.9x | 14.8x | 14.5x | 13.6x | 12.7x |
| PBR | 1.78x | 1.72x | 1.78x | 1.87x | 2.04x | 2.04x | 1.89x | 1.77x |
| PEG | - | 3.88x | -5.14x | 1.1x | 1.76x | 2x | 1.98x | 1.8x |
| Capitalization / Revenue | 1.64x | 1.56x | 1.62x | 1.59x | 1.71x | 1.71x | 1.65x | 1.6x |
| EV / Revenue | 1.71x | 1.69x | 1.81x | 2.18x | 2.42x | 2.35x | 2.24x | 2.16x |
| EV / EBITDA | 5.21x | 5.42x | 6.33x | 7.13x | 8.2x | 7.81x | 7.45x | 7.17x |
| EV / EBIT | 8.79x | 8.92x | 10.9x | 11.5x | 13.3x | 12.5x | 11.8x | 11.2x |
| EV / FCF | 13.2x | 27.7x | 11.9x | 187x | 13.2x | 23.4x | 20.8x | 19.9x |
| FCF Yield | 7.58% | 3.61% | 8.38% | 0.54% | 7.57% | 4.28% | 4.8% | 5.02% |
| Dividend per Share 2 | 62.5 | 67.5 | 70 | 72.5 | 80 | 84.07 | 88.89 | 94 |
| Rate of return | 3.12% | 3.3% | 3.12% | 3.07% | 2.94% | 2.95% | 3.11% | 3.29% |
| EPS 2 | 150 | 155.1 | 150.6 | 169.3 | 183.6 | 196.9 | 210.5 | 225.3 |
| Distribution rate | 41.7% | 43.5% | 46.5% | 42.8% | 43.6% | 42.7% | 42.2% | 41.7% |
| Net sales 1 | 5,446,708 | 5,671,762 | 5,754,047 | 5,917,953 | 6,071,915 | 6,358,974 | 6,576,290 | 6,802,551 |
| EBITDA 1 | 1,788,693 | 1,772,901 | 1,648,933 | 1,805,462 | 1,787,396 | 1,909,614 | 1,981,485 | 2,046,044 |
| EBIT 1 | 1,060,592 | 1,075,749 | 961,584 | 1,118,674 | 1,099,125 | 1,196,671 | 1,252,552 | 1,309,031 |
| Net income 1 | 672,486 | 677,469 | 637,874 | 685,677 | 707,112 | 743,812 | 773,614 | 807,016 |
| Net Debt 1 | 411,508 | 771,942 | 1,097,176 | 3,485,830 | 4,296,543 | 4,048,087 | 3,887,821 | 3,813,984 |
| Reference price 2 | 2,002.50 | 2,046.50 | 2,241.00 | 2,359.50 | 2,723.50 | 2,854.00 | 2,854.00 | 2,854.00 |
| Nbr of stocks (in thousands) | 4,449,621 | 4,314,243 | 4,167,036 | 3,978,435 | 3,807,078 | 3,807,339 | - | - |
| Announcement Date | 5/13/22 | 5/11/23 | 5/10/24 | 5/14/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 2243.48x | 42.13x | 86.06x | - | 1,928B | |
| 31.24x | 6.42x | 29.84x | 0.19% | 211B | |
| 16.46x | 2.93x | 7.4x | 2.3% | 193B | |
| 10.53x | 2.44x | 6.54x | 4.5% | 169B | |
| 14.39x | 2.33x | 7.77x | 2.97% | 67.7B | |
| 12.87x | 1.43x | 4.88x | 3.45% | 37.35B | |
| 20.85x | 5.64x | 10.35x | 4.57% | 33.51B | |
| 8.74x | 0.31x | 1.29x | 7.52% | 24.69B | |
| 12.63x | 3.21x | 7.23x | 7.3% | 19.43B | |
| Average | 263.46x | 7.43x | 17.93x | 4.1% | 298.12B | |
| Weighted average by Cap. | 1,617.03x | 31.31x | 65.57x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9433 Stock
- DIP Stock
- Valuation KDDI Corporation
Select your edition
All financial news and data tailored to specific country editions
