|
Delayed
Japan Exchange
21:06:30 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 2,913.00 JPY | -0.51% |
|
-3.94% | +7.49% |
| 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 | 11,147,889 | - | - |
| Change | - | -0.91% | 5.77% | 0.52% | 10.46% | 7.52% | - | - |
| Enterprise Value (EV) 1 | 9,321,873 | 9,601,040 | 10,435,503 | 12,872,948 | 14,665,121 | 15,098,807 | 15,127,157 | 15,092,084 |
| Change | - | 2.99% | 8.69% | 23.36% | 13.92% | 2.96% | 0.19% | -0.23% |
| P/E | 13.3x | 13.2x | 14.9x | 13.9x | 14.8x | 14.7x | 13.7x | 12.7x |
| PBR | 1.78x | 1.72x | 1.78x | 1.87x | 2.04x | 2.07x | 1.94x | 1.81x |
| PEG | - | 3.88x | -5.14x | 1.1x | 1.76x | 1.7x | 1.86x | 1.6x |
| Capitalization / Revenue | 1.64x | 1.56x | 1.62x | 1.59x | 1.71x | 1.76x | 1.69x | 1.63x |
| EV / Revenue | 1.71x | 1.69x | 1.81x | 2.18x | 2.42x | 2.38x | 2.3x | 2.21x |
| EV / EBITDA | 5.21x | 5.42x | 6.33x | 7.13x | 8.2x | 7.85x | 7.55x | 7.23x |
| EV / EBIT | 8.79x | 8.92x | 10.9x | 11.5x | 13.3x | 12.4x | 11.9x | 11.3x |
| EV / FCF | 13.2x | 27.7x | 11.9x | 187x | 13.2x | 17.2x | 21.1x | 20.4x |
| FCF Yield | 7.58% | 3.61% | 8.38% | 0.54% | 7.57% | 5.8% | 4.73% | 4.91% |
| 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% | 2.87% | 3.05% | 3.23% |
| 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 | 2,928.00 | 2,928.00 | 2,928.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.7x | 2.38x | 7.85x | 2.88% | 70.59B | |
| -3039.51x | 44.42x | 95.73x | - | 2,026B | |
| 32.2x | 6.49x | 26.87x | 0.18% | 218B | |
| 14.88x | 2.73x | 6.9x | 2.55% | 175B | |
| 10.42x | 2.42x | 6.5x | 4.53% | 168B | |
| 27.73x | 5.07x | 8.89x | 1.87% | 115B | |
| 7.22x | 1.31x | 4.75x | 6.14% | 76.65B | |
| 19.08x | 2.17x | 8.28x | 3.74% | 72.81B | |
| 14.58x | 1.43x | 4.86x | 3.35% | 37.67B | |
| 19.41x | 5.36x | 9.77x | 4.88% | 30.9B | |
| Average | -287.93x | 7.38x | 18.04x | 3.35% | 299.03B | |
| Weighted average by Cap. | -2,052.66x | 31.27x | 68.59x | 2.78% |
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
- Valuation KDDI Corporation
Select your edition
All financial news and data tailored to specific country editions
