OTC: KDDIY - KDDI Corporation

Rentabilidade por seis meses: +14.44%
Setor: Communication Services

Relatórios KDDI Corporation

Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
66.16 69.47 64.62 61.19 59.16 66.52 70.29 34.26 31.96 67.21
Выручка, млрд ¥
4 466.14 4 748.26 5 041.98 5 080.35 5 237.22 5 312.6 5 446.71 5 671.76 5 754.05 5 754.05
Чистая прибыль, млрд ¥
494.47 546.66 572.53 617.67 639.77 651.5 672.49 679.11 637.87 637.87
EV, млрд ¥
930.9 805.49 894.19 1 046.11 1 181.14 733.13 5 512.55 5 602.98 6 310.5 6 310.5
EBIT, млрд ¥
1 370.88 1 454.36 1 513.95 1 582.69 1 722 1 046.67 1 072.24 1 086.54 926.85 926.85
EBITDA, млрд ¥
1 370.89 1 454.36 1 513.95 1 582.69 1 722 1 774.11 1 800.34 1 783.69 1 614.2 1 614.2
Баланс стоимость, млрд ¥
3 308.23 3 554.42 3 773.7 4 183.49 4 384.42 4 759.72 4 982.59 5 122.41 5 253.36 5 253.36
FCF, млрд ¥
348.74 641.5 500.53 427.47 704.05 1 057.53 793.08 444.74 893.29 893.29
Операционный денежный поток, млрд ¥
884.54 1 161.07 1 061.41 1 029.61 1 323.36 1 682.17 1 468.65 1 078.87 1 642.82 1 642.82
Операционная прибыль, млрд ¥
833.36 912.98 962.79 1 013.73 1 025.24 1 037.4 1 060.59 1 075.75 926.85 926.85
Операционные расходы, млрд ¥
1 097.61 1 168.36 1 261.98 1 203.99 1 290.24 1 351.91 1 407.32 1 340.55 1 503.68 1 503.68
CAPEX, млрд ¥
535.8 519.57 560.88 602.14 619.3 624.64 675.57 634.13 749.53 749.53


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
192.2 226.61 200.83 204.6 369.2 809.8 796.61 480.25 887.21 887.21
Short Term Investments ¥
14.97 16.97 30.17 41.96 269.96 303.56 322.42 364.72 20.53 20.53
Long term investments ¥
439.72 639.81 256.76 344.54 400.35 849.98
Total Receivables ¥
1 365.96 1 528.79 1 697.5 1 970.19 2 224 2 271.25 2 359.66 2 501.86 3 100.41 3 100.41
Total Current Assets ¥
1 739.4 1 966.03 2 151.25 2 432.5 3 023.13 3 558.93 3 667.03 3 587.1 4 251.79 4 251.79
Чистые активы, млрд ¥
3 197.48 2 485.95 2 428.45 2 437.2 2 546.18 2 785.1 2 889.76 2 973.15 38.13 2 475.97
Активы, млрд ¥
5 807.25 6 263.83 6 574.56 7 330.42 9 580.15 10 535.33 11 084.38 11 917.64 14 146.06 14 146.06
Short Term Debt ¥
96.84 57.81 329.56 150.57 336.27 320.98 540.57 450.77 563 563
Long Term Debt ¥
956.8 909.67 704.28 1 040.98 1 147.55 1 151.66 921.62 914.23 1 577.37 1 577.37
Задолженность, млрд ¥
2 297.79 2 414.69 2 443.3 2 717.48 4 721.04 5 275.86 5 573.72 6 252.86 8 348.83 8 348.83
Чистый долг, млрд ¥
861.44 740.87 833 986.96 1 383.27 951.49 944.84 1 171.18 1 545.17 1 545.17
Долг, млрд ¥
1 053.64 967.48 1 033.84 1 191.55 1 483.82 1 472.65 1 462.19 1 365 2 140.37 2 140.37
Interest income ¥
1.71 4.04 3.58 5.33 6.54 10.2 10.18
Расходы на обслуживание долга ¥
19.64 13.27 11.99 10.01 11.38 8.31 7.75 8.66 10.22 10.22
Чист. проц. доходы, млрд ¥
-11.56 -7.95 -6.43 -6.05 -1.77 2.46 1.52 0.1513 0.0704
Goodwill ¥
21.05 18.31 493.73 477.87 526.6 539.69 540.89 540.42 540.96 541.06
Амортизация, млрд ¥
0.0000 0.0001 0.000161 0.000172 0.000206 727.44 728.1 697.15 687.35 687.35
Себестоимость, млрд ¥
2 540.34 2 669.68 2 821.8 2 867.41 2 925 2 928.18 2 984.59 3 260.03 3 323.51 3 323.51
Товарно материальные запасы ¥
79.63 77.66 89.21 90.59 75.37 69.82 74.51 99.04 91.29 91.29


Promoção

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
EPS 197.56 221.54 235.54 259.1 275.69 80.24 299.73 310.88 301.18 301.18
Цена акции ао 12.65 12.37 11.85 14.89 14.84 14.65 15.11 15.75 15.73 15.73
Число акций ао, млн 4916.41 4849.82 4755.55 4615.83 4580.18 4473.82 2243.65 2184.52 2117.9 2117.9
FCF/акцию 70.93 132.27 105.25 92.61 153.72 236.38 353.48 203.59 421.78 421.78


Eficiência

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 14.95 15.38 15.17 14.76 14.59 13.69 13.5 13.26 12.14 12.14 19.81
ROA, % 8.51 8.73 8.71 8.43 6.68 6.18 6.07 5.7 4.51 4.51 6.91
ROIC, % 12.66 15.07 16.19 16.48 15.73 15.28 14.88 14.89 15.06 15.06 16.22
ROS, % 11.07 11.51 11.36 12.16 12.22 12.26 12.35 11.97 11.09 11.09 27.81
ROCE, % 39.06 37.78 36.65 34.31 35.44 19.9 19.46 19.18 15.99 15.99 16.82
Рентаб EBITDA, % 30.7 30.63 30.03 31.15 32.88 33.39 33.05 31.45 28.05 28.05 35.29
Чистая рентаб, % 11.07 11.51 11.36 12.16 12.22 12.26 12.35 11.97 11.09 11.09 27.81
Operation Margin, % 18.66 19.23 19.1 19.95 19.58 19.53 19.47 18.97 16.11 16.11 16.08
Доходность FCF, % 354.88 666.68 502 992.68 818.04 722.58 1058.42 1504.63 2315.02 1391.38


Chances

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
P/E
0.1405 0.1182 0.1069 0.0958 0.104 0.1079 6.79 6.53 7.47 7.47 48.61
P/BV
0.021 0.0182 0.0162 0.0141 0.0152 0.0148 0.8289 0.7823 0.822 0.822 6.08
P/S
0.0156 0.0136 0.0121 0.0116 0.0127 0.0132 0.8386 0.7814 0.8282 0.8282 6.89
P/FCF
0.1992 0.1007 0.1222 0.1384 0.0945 0.0665 0.0432 0.0719 0.0752 0.0752 30.10
E/P
7.12 8.46 9.36 10.44 9.62 9.27 19.63 21.25 9.49 9.49 6.47
EV/EBITDA
0.6791 0.5538 0.5906 0.661 0.6859 0.4132 3.06 3.14 3.91 3.91 22.32
EV/Ebit
6.81 6.81
EV/S
0.2084 0.1696 0.1773 0.2059 0.2255 0.138 1.01 0.9879 1.1 1.1 7.60
EV/FCF
2.67 1.26 1.79 2.45 1.68 0.6932 6.95 12.6 7.06 7.06 193.54
Debt/EBITDA
0.7686 0.6652 0.6829 0.7529 0.8617 0.8301 0.8122 0.7653 1.33 1.33 2.29
Netdebt/Ebitda
0.6284 0.5094 0.5502 0.6236 0.8033 0.5363 0.5248 0.6566 0.9572 0.9572 1.73
Debt/Ratio
0.1814 0.1545 0.1572 0.1625 0.1549 0.1398 0.1319 0.1145 0.1513 0.1513 0.25
Debt/Equity
0.3185 0.2722 0.274 0.2848 0.3384 0.3094 0.2935 0.2665 0.8645 0.8645 35.51
Debt/Net Income
2.13 1.77 1.81 1.93 2.32 2.26 2.17 2.01 3.36 3.36 5.07
Бета
0.5555 1.32 1.32 1.16
Индекс Альтмана
3.41 3.63 3.42 3.08 2.45 2.98 3 244.99 1.81 1.81 1.69


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
125.23 162.83 185.43 219.89 227.7 257.01 275.99 287.12 297.58 297.58
Дивиденд
0.4063 0.3408 0.402 0.4246 0.509 0.5668 0.5354 0.4818 0.4841 0
Див доход, ао, %
3.08 2.41 3.02 3.3 3.97 3.9 3.41 5.09 4.73 0 2.88
Дивиденды / прибыль, %
32.93 33.92 38.41 36.86 40.17 42.36 42.69 43.82 46.65 46.65 37.48


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
49659 49659