KDDI CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,763.00 JPY | -0.40% |
|
-1.81% | +6.17% |
| 09-12 | DeCurret Holdings, Inc. announced that it has received ¥6.349 billion in funding from a group of investors | CI |
| 08-21 | KDDI Completes Share Consolidation, Transfer of Lawson's Common Stock | MT |
Company Valuation: KDDI Corporation
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,336,707 | 7,744,905 | 8,910,365 | 8,829,098 | 9,338,327 | 9,885,803 | - | - |
| Change | - | 5.56% | 15.05% | -0.91% | 5.77% | 5.86% | - | - |
| Enterprise Value (EV) 1 | 8,647,871 | 8,179,659 | 9,713,856 | 9,601,040 | 10,435,503 | 11,412,390 | 11,358,859 | 11,161,994 |
| Change | - | -5.41% | 18.76% | -1.16% | 8.69% | 9.36% | -0.47% | -1.73% |
| P/E ratio | 11.6x | 11.9x | 13.3x | 13.2x | 14.9x | 13.8x | 12.7x | 11.8x |
| PBR | 1.67x | 1.62x | 1.78x | 1.72x | 1.78x | 1.78x | 1.67x | 1.58x |
| PEG | - | 3.87x | 2.38x | 3.88x | -5.14x | 1x | 1.39x | 1.69x |
| Capitalization / Revenue | 1.4x | 1.46x | 1.64x | 1.56x | 1.62x | 1.68x | 1.64x | 1.61x |
| EV / Revenue | 1.65x | 1.54x | 1.78x | 1.69x | 1.81x | 1.94x | 1.89x | 1.81x |
| EV / EBITDA | 5.04x | 4.58x | 5.43x | 5.42x | 6.33x | 6.3x | 6.08x | 5.81x |
| EV / EBIT | 8.43x | 7.88x | 9.16x | 8.92x | 10.9x | 10.2x | 9.7x | 9.13x |
| EV / FCF | 12.1x | 7.99x | 13.7x | 27.7x | 11.9x | 20.4x | 16.4x | 14.9x |
| FCF Yield | 8.24% | 12.5% | 7.28% | 3.61% | 8.38% | 4.9% | 6.09% | 6.69% |
| Dividend per Share 2 | 115 | 120 | 125 | 135 | 140 | 146.6 | 156.1 | 162.8 |
| Rate of return | 3.61% | 3.53% | 3.12% | 3.3% | 3.12% | 3.08% | 3.28% | 3.42% |
| EPS 2 | 275.7 | 284.2 | 300 | 310.2 | 301.3 | 344.6 | 376.1 | 402.4 |
| Distribution rate | 41.7% | 42.2% | 41.7% | 43.5% | 46.5% | 42.5% | 41.5% | 40.4% |
| Net sales 1 | 5,237,221 | 5,312,599 | 5,446,708 | 5,671,762 | 5,754,047 | 5,872,785 | 6,012,805 | 6,150,835 |
| EBITDA 1 | 1,715,162 | 1,786,170 | 1,788,693 | 1,772,901 | 1,648,933 | 1,810,261 | 1,869,091 | 1,919,936 |
| EBIT 1 | 1,025,237 | 1,037,395 | 1,060,592 | 1,075,749 | 961,584 | 1,116,275 | 1,171,002 | 1,223,138 |
| Net income 1 | 639,767 | 651,496 | 672,486 | 677,469 | 637,874 | 703,233 | 746,172 | 781,798 |
| Net Debt 1 | 1,311,164 | 434,754 | 803,491 | 771,942 | 1,097,176 | 1,526,587 | 1,473,056 | 1,276,191 |
| Reference price 2 | 3,190.00 | 3,395.00 | 4,005.00 | 4,093.00 | 4,482.00 | 4,763.00 | 4,763.00 | 4,763.00 |
| Nbr of stocks (in thousands) | 2,299,908 | 2,281,268 | 2,224,810 | 2,157,121 | 2,083,518 | 2,075,541 | - | - |
| Announcement Date | 20-05-14 | 21-05-14 | 22-05-13 | 23-05-11 | 24-05-10 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 13.82x | 1.94x | 6.3x | +3.08% | 70.4B | ||
| 21.91x | 3.87x | 9.88x | +1.31% | 237B | ||
| 10.74x | 2.25x | 6.19x | +5.17% | 155B | ||
| 34.54x | 3.89x | 14.12x | +0.52% | 87.05B | ||
| 11.66x | 1.36x | 4.6x | +5.82% | 26.69B | ||
| 8.41x | 0.29x | 1.11x | +6.99% | 24.17B | ||
| 23.51x | 4.77x | 9.32x | +3.71% | 23.27B | ||
| 9.73x | 3.33x | 7.66x | +7.10% | 17.31B | ||
| 11.54x | 1.72x | 4.6x | +6.09% | 12.22B | ||
| 27.46x | 2.06x | 10.11x | +3.74% | 10.93B | ||
| Average | 17.33x | 2.55x | 7.39x | +4.35% | 66.39B | |
| Weighted average by Cap. | 18.83x | 3.01x | 8.49x | +3.05% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 9433 Stock
- Valuation KDDI Corporation
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition