KDDI Corp
TSE:9433

Watchlist Manager
KDDI Corp Logo
KDDI Corp
TSE:9433
Watchlist
Price: 5 059 JPY 1.65% Market Closed
Market Cap: 10.5T JPY
Have any thoughts about
KDDI Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5.8T
+1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+8%
5 Years
+14%
7 Years
+21%
10 Years
+35%
958.7B
+3%
Operating Income
Growth Rates:
1 Year
-8%
3 Years
-8%
5 Years
-2%
7 Years
+5%
10 Years
+44%
637.9B
+0%
Net Income
Growth Rates:
1 Year
-4%
3 Years
-3%
5 Years
+6%
7 Years
+15%
10 Years
+75%

Earnings Waterfall
KDDI Corp

Revenue
5.8T JPY
Cost of Revenue
-3.4T JPY
Gross Profit
2.5T JPY
Operating Expenses
-1.5T JPY
Operating Income
958.7B JPY
Other Expenses
-320.9B JPY
Net Income
637.9B JPY

Income Statement
KDDI Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
4 308 619
N/A
4 310 000
+0%
4 332 274
+1%
4 270 094
-1%
4 339 257
+2%
4 391 696
+1%
4 390 580
0%
4 466 135
+2%
4 550 011
+2%
4 615 961
+1%
4 689 323
+2%
4 748 259
+1%
4 816 472
+1%
4 862 748
+1%
4 986 113
+3%
5 041 978
+1%
5 065 029
+0%
5 088 177
+0%
5 053 564
-1%
5 080 353
+1%
5 104 737
+0%
5 182 541
+2%
5 211 269
+1%
5 237 221
+0%
5 233 798
0%
5 209 958
0%
5 258 419
+1%
5 312 599
+1%
5 370 183
+1%
5 400 563
+1%
5 402 650
+0%
5 446 708
+1%
5 498 120
+1%
5 562 383
+1%
5 615 774
+1%
5 671 762
+1%
5 652 661
0%
5 709 894
+1%
5 754 401
+1%
5 754 047
0%
5 810 610
+1%
Gross Profit
Cost of Revenue
(529 042)
(1 130 365)
(1 799 677)
(2 511 226)
(2 552 715)
(2 565 431)
(2 553 177)
(2 540 338)
(2 562 758)
(2 578 741)
(2 612 520)
(2 669 678)
(2 705 545)
(2 727 943)
(2 796 747)
(2 821 803)
(2 836 883)
(2 860 657)
(2 859 720)
(2 867 413)
(2 903 849)
(2 938 769)
(2 909 451)
(2 925 000)
(2 884 982)
(2 847 639)
(2 882 139)
(2 928 175)
(2 952 979)
(2 985 580)
(2 967 670)
(2 984 589)
(3 043 005)
(3 129 914)
(3 218 486)
(3 260 030)
(3 273 476)
(3 299 776)
(3 323 591)
(3 323 514)
(3 351 885)
Gross Profit
448 371
N/A
899 787
+101%
1 378 867
+53%
1 758 868
+28%
1 786 542
+2%
1 826 265
+2%
1 837 403
+1%
1 925 797
+5%
1 987 253
+3%
2 037 220
+3%
2 076 803
+2%
2 078 581
+0%
2 110 927
+2%
2 134 805
+1%
2 189 366
+3%
2 220 175
+1%
2 228 146
+0%
2 227 520
0%
2 193 844
-2%
2 212 940
+1%
2 200 888
-1%
2 243 772
+2%
2 301 818
+3%
2 312 221
+0%
2 348 816
+2%
2 362 319
+1%
2 376 280
+1%
2 384 424
+0%
2 417 204
+1%
2 414 983
0%
2 434 980
+1%
2 462 119
+1%
2 455 115
0%
2 432 469
-1%
2 397 288
-1%
2 411 732
+1%
2 379 185
-1%
2 410 118
+1%
2 430 810
+1%
2 430 533
0%
2 458 725
+1%
Operating Income
Operating Expenses
(3 113 039)
(2 493 996)
(1 810 210)
(1 097 508)
(1 088 522)
(1 096 873)
(1 110 603)
(1 102 058)
(1 115 200)
(1 127 928)
(1 145 175)
(1 168 111)
(1 195 299)
(1 215 579)
(1 242 300)
(1 263 521)
(1 261 336)
(1 249 623)
(1 226 279)
(1 205 422)
(1 225 341)
(1 243 329)
(1 271 368)
(1 292 583)
(1 291 471)
(1 304 307)
(1 327 331)
(1 360 920)
(1 377 027)
(1 399 089)
(1 399 555)
(1 413 196)
(1 402 549)
(1 391 947)
(1 373 043)
(1 400 057)
(1 338 288)
(1 338 140)
(1 357 368)
(1 496 627)
(1 499 990)
Selling, General & Administrative
(257 088)
(521 445)
(779 107)
(1 106 444)
(1 097 213)
(1 106 940)
(1 122 713)
(1 107 573)
(1 125 931)
(1 138 299)
(1 150 737)
(1 173 562)
(1 200 221)
(1 221 074)
(1 252 051)
(1 271 215)
(1 269 444)
(1 257 077)
(1 232 924)
(1 210 470)
(1 231 347)
(1 249 774)
(1 278 856)
(1 299 504)
(1 303 600)
(1 317 156)
(1 340 553)
(1 364 234)
(1 387 916)
(1 408 392)
(1 408 092)
(1 422 539)
(1 417 332)
(1 429 265)
(1 427 819)
(1 408 391)
(1 414 709)
(1 399 658)
(1 400 937)
(1 503 680)
(1 515 995)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2 855 951)
(1 972 551)
(1 031 103)
8 936
8 691
10 067
12 110
5 515
10 731
10 371
5 562
5 451
4 922
5 495
9 751
7 694
8 108
7 454
6 645
5 048
6 006
6 445
7 488
6 921
12 129
12 849
13 222
3 314
10 889
9 303
8 537
9 343
14 783
37 318
54 776
8 334
76 421
61 518
43 569
7 053
16 005
Operating Income
666 538
N/A
685 639
+3%
722 387
+5%
661 360
-8%
698 020
+6%
729 392
+4%
726 800
0%
823 739
+13%
872 053
+6%
909 292
+4%
931 628
+2%
910 470
-2%
915 628
+1%
919 226
+0%
947 066
+3%
956 654
+1%
966 810
+1%
977 897
+1%
967 565
-1%
1 007 518
+4%
975 547
-3%
1 000 443
+3%
1 030 450
+3%
1 019 638
-1%
1 057 345
+4%
1 058 012
+0%
1 048 949
-1%
1 023 504
-2%
1 040 177
+2%
1 015 894
-2%
1 035 425
+2%
1 048 923
+1%
1 052 566
+0%
1 040 522
-1%
1 024 245
-2%
1 011 675
-1%
1 040 897
+3%
1 071 978
+3%
1 073 442
+0%
933 906
-13%
958 735
+3%
Pre-Tax Income
Interest Income Expense
(8 282)
(8 285)
(6 907)
(2 463)
(791)
(4 864)
(9 850)
(12 620)
(19 286)
(17 826)
(10 061)
(8 807)
(991)
1 543
(4 063)
(3 358)
(3 978)
(3 320)
(4 793)
(1 650)
(3 739)
(4 740)
(2 350)
(2 794)
(1 342)
(1 046)
(781)
3 112
5 741
6 647
8 496
8 247
10 816
9 062
4 453
7 730
10 505
17 403
18 711
21 596
24 921
Non-Reccuring Items
0
0
0
2 773
0
0
0
4 094
0
0
0
(231)
0
0
0
1 547
0
0
0
1 431
0
0
0
2 419
0
0
0
10 425
0
0
0
7 187
0
0
0
60 124
0
0
0
27 931
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(5 535)
0
0
0
305
0
0
0
(24)
0
0
0
10
0
0
0
1 016
0
0
0
139
0
0
0
(7)
0
0
0
7 159
0
Total Other Income
2 543
5 839
6 484
1 197
5 056
617
471
3 197
3 049
3 048
766
0
(5 470)
(5 471)
(2 860)
(1)
303
382
3 154
3 000
4 324
4 401
1 402
1 426
205
1 923
2 753
(1)
2 391
1 602
1 149
1
1 481
399
17
1
2 769
11 797
13 223
2 133
19 235
Pre-Tax Income
660 799
N/A
683 193
+3%
721 964
+6%
662 867
-8%
702 285
+6%
725 145
+3%
717 421
-1%
818 410
+14%
855 816
+5%
894 514
+5%
922 333
+3%
895 897
-3%
909 167
+1%
915 298
+1%
940 143
+3%
955 147
+2%
963 135
+1%
974 959
+1%
965 926
-1%
1 010 275
+5%
976 132
-3%
1 000 104
+2%
1 029 502
+3%
1 020 699
-1%
1 056 208
+3%
1 058 889
+0%
1 050 921
-1%
1 038 056
-1%
1 048 309
+1%
1 024 143
-2%
1 045 070
+2%
1 064 497
+2%
1 064 863
+0%
1 049 983
-1%
1 028 715
-2%
1 079 523
+5%
1 054 171
-2%
1 101 178
+4%
1 105 376
+0%
992 725
-10%
1 002 891
+1%
Net Income
Tax Provision
(263 152)
(263 999)
(270 414)
(243 343)
(245 673)
(244 493)
(232 027)
(251 495)
(243 902)
(253 190)
(260 198)
(253 282)
(273 491)
(278 901)
(288 499)
(293 951)
(295 788)
(300 837)
(296 968)
(309 149)
(298 747)
(307 965)
(319 418)
(325 298)
(338 209)
(336 724)
(333 481)
(331 451)
(332 420)
(328 166)
(337 170)
(331 957)
(329 355)
(325 549)
(319 825)
(339 484)
(335 593)
(341 298)
(341 700)
(336 621)
(341 872)
Income from Continuing Operations
397 647
419 194
451 550
419 524
456 612
480 652
485 394
566 915
611 914
641 324
662 135
642 615
635 676
636 397
651 644
661 196
667 347
674 122
668 958
701 126
677 385
692 139
710 084
695 401
717 999
722 165
717 440
706 605
715 889
695 977
707 900
732 540
735 508
724 434
708 890
740 039
718 578
759 880
763 676
656 104
661 019
Income to Minority Interest
(32 401)
(33 346)
(37 826)
(23 719)
(28 242)
(34 205)
(41 443)
(72 036)
(93 878)
(97 754)
(104 343)
(95 957)
(82 648)
(86 444)
(85 827)
(88 668)
(89 628)
(85 561)
(81 216)
(83 457)
(75 827)
(72 400)
(67 308)
(55 634)
(58 460)
(57 043)
(59 823)
(55 109)
(56 827)
(55 910)
(50 908)
(60 054)
(61 113)
(59 037)
(58 255)
(60 926)
(55 963)
(68 095)
(72 983)
(18 230)
(23 139)
Net Income (Common)
365 248
N/A
385 848
+6%
413 725
+7%
395 805
-4%
428 370
+8%
446 447
+4%
443 951
-1%
494 878
+11%
518 034
+5%
543 567
+5%
557 790
+3%
546 658
-2%
553 027
+1%
549 954
-1%
565 818
+3%
572 528
+1%
577 720
+1%
588 560
+2%
587 741
0%
617 669
+5%
601 556
-3%
619 738
+3%
642 774
+4%
639 767
0%
659 538
+3%
665 121
+1%
657 616
-1%
651 496
-1%
659 061
+1%
640 066
-3%
656 991
+3%
672 486
+2%
674 393
+0%
665 395
-1%
650 634
-2%
679 113
+4%
662 616
-2%
691 787
+4%
690 695
0%
637 874
-8%
637 881
+0%
EPS (Diluted)
145.8
N/A
154.03
+6%
165.16
+7%
158.01
-4%
171.01
+8%
178.22
+4%
177.15
-1%
197.71
+12%
208.46
+5%
220.51
+6%
226.92
+3%
221.6
-2%
225.44
+2%
225.2
0%
233.32
+4%
235.45
+1%
240.11
+2%
245.54
+2%
247.18
+1%
259.01
+5%
256.19
-1%
266.14
+4%
278.52
+5%
275.49
-1%
286.56
+4%
288.98
+1%
287.15
-1%
283.91
-1%
291.43
+3%
284.06
-3%
293.7
+3%
299.73
+2%
305.73
+2%
303.1
-1%
299.01
-1%
310.88
+4%
307.08
-1%
323.87
+5%
330.24
+2%
301.18
-9%
306.33
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.