Valuation KDDI Corporation Deutsche Boerse AG

Stocks

DIP

JP3496400007

Wireless Telecommunications Services

Market Closed - Deutsche Boerse AG 02:02:00 2026-10-02 EDT			5-day change	1st Jan Change
16.24 ^EUR	-0.46%		-2.84%	+10.77%

09-28	Kakaku.com to Dissolve Capital Alliance with KDDI, Maintain Business Alliance	MT
09-16	LINE Yahoo, Bain Capital Sweeten Offer for Tabelog Operator Kakaku.com	MT

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	11,027,957	-	-
Change	-	-0.91%	5.77%	0.52%	10.46%	6.36%	-	-
Enterprise Value (EV) ¹	9,321,873	9,601,040	10,435,503	12,872,948	14,665,121	14,978,875	15,007,226	14,972,153
Change	-	2.99%	8.69%	23.36%	13.92%	2.14%	0.19%	-0.23%
P/E	13.3x	13.2x	14.9x	13.9x	14.8x	14.5x	13.5x	12.5x
PBR	1.78x	1.72x	1.78x	1.87x	2.04x	2.05x	1.92x	1.79x
PEG	-	3.88x	-5.14x	1.1x	1.76x	1.68x	1.83x	1.57x
Capitalization / Revenue	1.64x	1.56x	1.62x	1.59x	1.71x	1.74x	1.68x	1.62x
EV / Revenue	1.71x	1.69x	1.81x	2.18x	2.42x	2.36x	2.28x	2.19x
EV / EBITDA	5.21x	5.42x	6.33x	7.13x	8.2x	7.79x	7.49x	7.18x
EV / EBIT	8.79x	8.92x	10.9x	11.5x	13.3x	12.3x	11.8x	11.2x
EV / FCF	13.2x	27.7x	11.9x	187x	13.2x	17.1x	21x	20.2x
FCF Yield	7.58%	3.61%	8.38%	0.54%	7.57%	5.85%	4.77%	4.95%
Dividend per Share ²	62.5	67.5	70	72.5	80	84.07	89.25	94.69
Rate of return	3.12%	3.3%	3.12%	3.07%	2.94%	2.9%	3.08%	3.27%
EPS ²	150	155.1	150.6	169.3	183.6	199.4	214.1	231.2
Distribution rate	41.7%	43.5%	46.5%	42.8%	43.6%	42.2%	41.7%	41%
Net sales ¹	5,446,708	5,671,762	5,754,047	5,917,953	6,071,915	6,345,137	6,582,785	6,821,573
EBITDA ¹	1,788,693	1,772,901	1,648,933	1,805,462	1,787,396	1,923,082	2,002,561	2,086,135
EBIT ¹	1,060,592	1,075,749	961,584	1,118,674	1,099,125	1,212,925	1,272,296	1,340,671
Net income ¹	672,486	677,469	637,874	685,677	707,112	754,343	783,623	825,994
Net Debt ¹	411,508	771,942	1,097,176	3,485,830	4,296,543	3,950,918	3,979,269	3,944,196
Reference price ²	2,002.50	2,046.50	2,241.00	2,359.50	2,723.50	2,896.50	2,896.50	2,896.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	2129.12x	47.29x	97.17x	-	2,158B
SOFTBANK GROUP CORP.	33.67x	6.67x	27.63x	0.17%	228B
T-MOBILE US, INC.	14.94x	2.74x	6.92x	2.54%	176B
AT&T INC.	10.34x	2.42x	6.48x	4.57%	167B
BHARTI AIRTEL LIMITED	27.14x	4.98x	8.73x	1.91%	113B
COMCAST CORPORATION	7.2x	1.31x	4.75x	6.15%	76.54B
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.78%	72.15B
KDDI CORPORATION	14.52x	2.36x	7.79x	2.9%	69.92B
VODAFONE GROUP PLC	13.93x	1.45x	4.94x	3.25%	38.63B
Average	252.18x	7.93x	19.18x	3.16%	344.2B
Weighted average by Cap.	1,488.88x	34.05x	71.31x	2.69%