Valuation KDDI Corporation Deutsche Boerse AG
Stocks
DIP
JP3496400007
Wireless Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
08:35:54 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 16.70 EUR | +0.69% |
|
+2.83% | +13.88% |
| 08-23 | OptQC Corp. announced that it has received ¥7 billion in funding from a group of investors | CI |
| 08-21 | LY Corp. and Bain Offer Conditional 3,640 Yen Bid for Kakaku.com to Outbid Rivals | 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 | 11,452,476 | - | - |
| Change | - | -0.91% | 5.77% | 0.52% | 10.46% | 10.45% | - | - |
| Enterprise Value (EV) 1 | 9,321,873 | 9,601,040 | 10,435,503 | 12,872,948 | 14,665,121 | 15,387,664 | 15,345,225 | 15,264,161 |
| Change | - | 2.99% | 8.69% | 23.36% | 13.92% | 4.93% | -0.28% | -0.53% |
| P/E | 13.3x | 13.2x | 14.9x | 13.9x | 14.8x | 15.2x | 14.2x | 13.3x |
| PBR | 1.78x | 1.72x | 1.78x | 1.87x | 2.04x | 2.13x | 1.99x | 1.86x |
| PEG | - | 3.88x | -5.14x | 1.1x | 1.76x | 1.9x | 2.12x | 1.87x |
| Capitalization / Revenue | 1.64x | 1.56x | 1.62x | 1.59x | 1.71x | 1.8x | 1.74x | 1.68x |
| EV / Revenue | 1.71x | 1.69x | 1.81x | 2.18x | 2.42x | 2.42x | 2.33x | 2.24x |
| EV / EBITDA | 5.21x | 5.42x | 6.33x | 7.13x | 8.2x | 8.02x | 7.7x | 7.4x |
| EV / EBIT | 8.79x | 8.92x | 10.9x | 11.5x | 13.3x | 12.8x | 12.2x | 11.6x |
| EV / FCF | 13.2x | 27.7x | 11.9x | 187x | 13.2x | 19.6x | 21x | 19.9x |
| FCF Yield | 7.58% | 3.61% | 8.38% | 0.54% | 7.57% | 5.11% | 4.77% | 5.01% |
| 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% | 2.79% | 2.96% | 3.13% |
| EPS 2 | 150 | 155.1 | 150.6 | 169.3 | 183.6 | 198.3 | 211.6 | 226.6 |
| Distribution rate | 41.7% | 43.5% | 46.5% | 42.8% | 43.6% | 42.4% | 42% | 41.5% |
| Net sales 1 | 5,446,708 | 5,671,762 | 5,754,047 | 5,917,953 | 6,071,915 | 6,365,132 | 6,597,289 | 6,822,138 |
| EBITDA 1 | 1,788,693 | 1,772,901 | 1,648,933 | 1,805,462 | 1,787,396 | 1,918,233 | 1,991,875 | 2,061,935 |
| EBIT 1 | 1,060,592 | 1,075,749 | 961,584 | 1,118,674 | 1,099,125 | 1,203,431 | 1,258,682 | 1,317,177 |
| Net income 1 | 672,486 | 677,469 | 637,874 | 685,677 | 707,112 | 746,365 | 776,167 | 811,516 |
| Net Debt 1 | 411,508 | 771,942 | 1,097,176 | 3,485,830 | 4,296,543 | 3,935,188 | 3,892,750 | 3,811,685 |
| Reference price 2 | 2,002.50 | 2,046.50 | 2,241.00 | 2,359.50 | 2,723.50 | 3,008.00 | 3,008.00 | 3,008.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 1193.77x | 43.71x | 89.39x | - | 2,003B | |
| 36.21x | 7.17x | 33.46x | 0.16% | 253B | |
| 16.2x | 2.89x | 7.32x | 2.34% | 190B | |
| 10.73x | 2.46x | 6.6x | 4.41% | 172B | |
| 15.01x | 2.4x | 7.96x | 2.82% | 73.79B | |
| 13.58x | 1.45x | 4.93x | 3.27% | 39.55B | |
| 19.72x | 5.43x | 9.9x | 4.81% | 31.98B | |
| 8.47x | 0.28x | 1.15x | 7.74% | 22.53B | |
| 12.66x | 3.22x | 7.25x | 7.28% | 19.92B | |
| Average | 147.37x | 7.67x | 18.66x | 4.11% | 311.75B | |
| Weighted average by Cap. | 858.08x | 32.36x | 68.18x | 2.56% |
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
