|
Market Closed -
Japan Exchange
02:30:00 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 2,870.00 JPY | +0.16% |
|
-1.37% | +5.96% |
| 10-14 | LG CNS Partners with Japan's KDDI to Expand AX and DX Business Across Asia-Pacific | MT |
| 10-07 | SoftBank, 11 Others Form Consortium for New AI Infrastructure Model | 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 | 10,927,063 | - | - |
| Change | - | -0.91% | 5.77% | 0.52% | 10.46% | 5.39% | - | - |
| Enterprise Value (EV) 1 | 9,321,873 | 9,601,040 | 10,435,503 | 12,872,948 | 14,665,121 | 14,903,480 | 14,907,893 | 14,888,183 |
| Change | - | 2.99% | 8.69% | 23.36% | 13.92% | 1.63% | 0.03% | -0.13% |
| P/E | 13.3x | 13.2x | 14.9x | 13.9x | 14.8x | 14.3x | 13.4x | 12.4x |
| PBR | 1.78x | 1.72x | 1.78x | 1.87x | 2.04x | 2.03x | 1.9x | 1.77x |
| PEG | - | 3.88x | -5.14x | 1.1x | 1.76x | 1.58x | 1.83x | 1.55x |
| Capitalization / Revenue | 1.64x | 1.56x | 1.62x | 1.59x | 1.71x | 1.72x | 1.66x | 1.6x |
| EV / Revenue | 1.71x | 1.69x | 1.81x | 2.18x | 2.42x | 2.35x | 2.26x | 2.18x |
| EV / EBITDA | 5.21x | 5.42x | 6.33x | 7.13x | 8.2x | 7.68x | 7.38x | 7.08x |
| EV / EBIT | 8.79x | 8.92x | 10.9x | 11.5x | 13.3x | 12.2x | 11.7x | 11.1x |
| EV / FCF | 13.2x | 27.7x | 11.9x | 187x | 13.2x | 17x | 20.2x | 19.7x |
| FCF Yield | 7.58% | 3.61% | 8.38% | 0.54% | 7.57% | 5.88% | 4.94% | 5.09% |
| 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% | 2.93% | 3.11% | 3.3% |
| EPS 2 | 150 | 155.1 | 150.6 | 169.3 | 183.6 | 200.2 | 214.9 | 232 |
| Distribution rate | 41.7% | 43.5% | 46.5% | 42.8% | 43.6% | 42% | 41.5% | 40.8% |
| Net sales 1 | 5,446,708 | 5,671,762 | 5,754,047 | 5,917,953 | 6,071,915 | 6,348,962 | 6,591,142 | 6,834,745 |
| EBITDA 1 | 1,788,693 | 1,772,901 | 1,648,933 | 1,805,462 | 1,787,396 | 1,939,554 | 2,018,937 | 2,104,091 |
| EBIT 1 | 1,060,592 | 1,075,749 | 961,584 | 1,118,674 | 1,099,125 | 1,216,787 | 1,275,960 | 1,344,969 |
| Net income 1 | 672,486 | 677,469 | 637,874 | 685,677 | 707,112 | 755,589 | 786,163 | 828,974 |
| Net Debt 1 | 411,508 | 771,942 | 1,097,176 | 3,485,830 | 4,296,543 | 3,976,418 | 3,980,830 | 3,961,120 |
| Reference price 2 | 2,002.50 | 2,046.50 | 2,241.00 | 2,359.50 | 2,723.50 | 2,870.00 | 2,870.00 | 2,870.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.32x | 2.34x | 7.68x | 2.93% | 69.58B | |
| 629.22x | 40.92x | 83.65x | - | 2,003B | |
| 13.38x | 2.54x | 6.41x | 2.83% | 157B | |
| 32.34x | 5.3x | 22x | 0.26% | 155B | |
| 10.45x | 2.22x | 5.99x | 5.3% | 141B | |
| 29.45x | 5.36x | 9.39x | 1.76% | 124B | |
| 7.72x | 1.35x | 4.87x | 5.83% | 80.57B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.57B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.4B | |
| 18.67x | 5.2x | 9.47x | 5.07% | 29.59B | |
| Average | 78.75x | 6.88x | 16.24x | 3.46% | 286.95B | |
| Weighted average by Cap. | 444.90x | 29.55x | 61.33x | 3.08% |
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
