Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. KDDI Corporation
  6. Financials
    9433   JP3496400007

KDDI CORPORATION

(9433)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization1 5 633 3357 336 7077 744 9058 098 350--
Entreprise Value (EV)1 6 578 3278 647 8718 179 6598 622 1098 419 2188 217 879
P/E ratio 9,20x11,6x11,9x12,5x11,9x11,6x
Yield 4,40%3,61%3,53%3,44%3,63%3,80%
Capitalization / Revenue 1,11x1,40x1,46x1,50x1,49x1,48x
EV / Revenue 1,29x1,65x1,54x1,60x1,55x1,50x
EV / EBITDA 4,17x5,04x4,58x4,79x4,70x4,56x
Price to Book 1,34x1,67x1,62x1,67x1,56x1,46x
Nbr of stocks (in thousands) 2 361 9852 299 9082 281 2682 247 045--
Reference price (JPY) 2 3853 1903 3953 6893 6893 689
Announcement Date 05/15/201905/14/202005/14/2021---
1 JPY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales1 5 080 3535 237 2215 312 5995 398 7465 425 2725 464 360
EBITDA1 1 576 1311 715 1621 786 1701 799 6001 792 2301 801 572
Operating profit (EBIT)1 1 013 7291 025 2371 037 3951 055 6811 078 3491 093 973
Operating Margin 20,0%19,6%19,5%19,6%19,9%20,0%
Pre-Tax Profit (EBT)1 1 010 2751 020 6991 038 0561 058 4941 083 8611 113 773
Net income1 617 669639 767651 496662 566680 892692 081
Net margin 12,2%12,2%12,3%12,3%12,6%12,7%
EPS2 259276284295309318
Dividend per Share2 105115120127134140
Announcement Date 05/15/201905/14/202005/14/2021---
1 JPY in Million
2 JPY
Income Statement Evolution (Quarterly data)
Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3
Net sales1 1 386 5791 388 8251 300 2641 322 6202 597 5001 395 332
EBITDA1 465 139372 577484 316471 678-464 063
Operating profit (EBIT)1 282 279166 353299 193298 450601 500281 266
Operating Margin 20,4%12,0%23,0%22,6%23,2%20,2%
Pre-Tax Profit (EBT)1 282 381167 290300 180294 131607 000278 773
Net income1 175 826102 770189 890187 145379 000173 545
Net margin 12,7%7,40%14,6%14,1%14,6%12,4%
EPS2 76,845,284,082,5-77,9
Dividend per Share ------
Announcement Date 01/29/202105/14/202107/30/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt1 944 9921 311 164434 754523 759320 868119 529
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,60x0,76x0,24x0,29x0,18x0,07x
Free Cash Flow1 315 028712 4061 023 241646 384678 002707 849
ROE (Net Profit / Equities) 15,5%14,9%14,2%13,7%13,5%13,1%
Shareholders' equity1 3 984 9614 293 7384 588 0004 829 8805 061 5155 285 686
ROA (Net Profit / Asset) 14,5%12,1%10,3%6,67%6,68%6,60%
Assets1 4 250 6605 299 7136 312 3529 926 14010 200 30510 492 454
Book Value Per Share2 1 7791 9062 0922 2122 3592 520
Cash Flow per Share2 495573602581620624
Capex1 602 138615 054624 636649 708635 317670 271
Capex / Sales 11,9%11,7%11,8%12,0%11,7%12,3%
Announcement Date 05/15/201905/14/202005/14/2021---
1 JPY in Million
2 JPY
Key data
Capitalization (JPY) 8 098 349 729 500
Capitalization (USD) 71 216 822 287
Net sales (JPY) 5 312 599 000 000
Net sales (USD) 46 687 120 012
Number of employees 47 320
Sales / Employee (JPY) 112 269 632
Sales / Employee (USD) 986 626
Free-Float 68,0%
Free-Float capitalization (JPY) 5 509 328 855 621
Free-Float capitalization (USD) 48 448 993 577
Avg. Exchange 20 sessions (JPY) 15 664 084 240
Avg. Exchange 20 sessions (USD) 137 655 972
Average Daily Capital Traded 0,2%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA