Valuation KDDI Corporation Deutsche Boerse AG

Stocks

DIP

JP3496400007

Wireless Telecommunications Services

Market Closed - Deutsche Boerse AG Other stock markets 02:07:28 2026-07-27 EDT			5-day change	1st Jan Change
15.78 ^EUR	+1.38%		+3.34%	+7.60%

07-17	EQT raises Kakaku.com offer price to 3,450 yen, topping rival bid	RE
07-09	Verizon Business and KDDI and BMW Group Enter Agreement For U.S. Connectivity Services For Newly Manufactured BMW Group Vehicles	CI

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	11,242,302	-	-
Change	-	-0.91%	5.77%	0.52%	10.46%	8.43%	-	-
Enterprise Value (EV) ¹	9,321,873	9,601,040	10,435,503	12,872,948	14,665,121	15,176,057	15,130,123	15,056,286
Change	-	2.99%	8.69%	23.36%	13.92%	3.48%	-0.3%	-0.49%
P/E	13.3x	13.2x	14.9x	13.9x	14.8x	15x	14x	13.1x
PBR	1.78x	1.72x	1.78x	1.87x	2.04x	2.09x	1.96x	1.83x
PEG	-	3.88x	-5.14x	1.1x	1.76x	2.08x	2.03x	1.86x
Capitalization / Revenue	1.64x	1.56x	1.62x	1.59x	1.71x	1.77x	1.71x	1.65x
EV / Revenue	1.71x	1.69x	1.81x	2.18x	2.42x	2.39x	2.3x	2.21x
EV / EBITDA	5.21x	5.42x	6.33x	7.13x	8.2x	7.95x	7.64x	7.36x
EV / EBIT	8.79x	8.92x	10.9x	11.5x	13.3x	12.7x	12.1x	11.5x
EV / FCF	13.2x	27.7x	11.9x	187x	13.2x	23.8x	21.4x	20.4x
FCF Yield	7.58%	3.61%	8.38%	0.54%	7.57%	4.21%	4.68%	4.89%
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%	2.85%	3.01%	3.18%
EPS ²	150	155.1	150.6	169.3	183.6	196.8	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	1,979,992	2,046,207
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	745,625	773,614	807,016
Net Debt ¹	411,508	771,942	1,097,176	3,485,830	4,296,543	3,933,754	3,887,821	3,813,984
Reference price ²	2,002.50	2,046.50	2,241.00	2,359.50	2,723.50	2,953.00	2,953.00	2,953.00
Nbr of stocks (in thousands)	4,449,621	4,314,243	4,167,036	3,978,435	3,807,078	3,807,078	-	-
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

Sector Comparison:

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)	-218.52x	37.44x	85.7x	-	1,516B
T-MOBILE US, INC.	16.54x	2.92x	7.4x	2.29%	193B
SOFTBANK GROUP CORP.	32.56x	6.29x	28.49x	0.2%	191B
AT&T INC.	10.29x	2.41x	6.46x	4.6%	165B
VODAFONE GROUP PLC	14.21x	1.37x	4.68x	3.6%	35.2B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.42%	33.23B
TELENOR ASA	12.61x	3.12x	6.99x	7.44%	18.74B
VODACOM GROUP LIMITED	11.93x	1.9x	4.63x	5.54%	17.68B
Average	-12.39x	7.64x	19.35x	4.01%	271.35B
Weighted average by Cap.	-146.71x	27.30x	63.84x	2.68%