KDDI CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.356 JPY | +0,44% |
|
+0,23% | -2,90% |
| 05:17 | Japanse Nikkei volgt Wall Street hoger na brede rally | RE |
| 23/05 | Technologieaandelen stuwen Japanse Nikkei omhoog dankzij robuuste vooruitzichten van Nvidia | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 5.633.335 | 7.336.707 | 7.744.905 | 8.910.365 | 8.829.098 | 9.030.736 | - | - |
| Bedrijfswaarde 1 | 6.578.327 | 8.647.871 | 8.179.659 | 9.713.856 | 9.601.040 | 9.338.327 | 10.687.743 | 10.486.436 |
| K/w-verhouding | 9,2 x | 11,6 x | 11,9 x | 13,3 x | 13,2 x | 14,9 x | 12,4 x | 11,4 x |
| Dividendrendement | 4,4% | 3,61% | 3,53% | 3,12% | 3,3% | 3,12% | 3,45% | 3,68% |
| Marktkapitalisatie/omzet | 1,11 x | 1,4 x | 1,46 x | 1,64 x | 1,56 x | 1,62 x | 1,53 x | 1,48 x |
| Bedrijfswaarde/omzet | 1,29 x | 1,65 x | 1,54 x | 1,78 x | 1,69 x | 1,62 x | 1,81 x | 1,72 x |
| Bedrijfswaarde/EBITDA | 4,17 x | 5,04 x | 4,58 x | 5,43 x | 5,42 x | 5,66 x | 5,87 x | 5,55 x |
| Bedrijfswaarde/FCF | 20,9 x | 12,1 x | 7,99 x | 13,7 x | 27,7 x | 17,5 x | 20,4 x | 14,5 x |
| FCF Yield | 4,79% | 8,24% | 12,5% | 7,28% | 3,61% | 5,71% | 4,9% | 6,91% |
| Price to Book | 1,34 x | 1,67 x | 1,62 x | 1,78 x | 1,72 x | 1,78 x | 1,64 x | 1,49 x |
| Aantal aandelen (in duizenden) | 2.361.985 | 2.299.908 | 2.281.268 | 2.224.810 | 2.157.121 | 2.082.254 | - | - |
| Referentieprijs 2 | 2.385 | 3.190 | 3.395 | 4.005 | 4.093 | 4.337 | 4.337 | 4.337 |
| Datum van publicatie | 15-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.080.353 | 5.237.221 | 5.312.599 | 5.446.708 | 5.671.762 | 5.754.047 | 5.900.892 | 6.084.938 |
| EBITDA 1 | 1.576.131 | 1.715.162 | 1.786.170 | 1.788.693 | 1.772.901 | 1.648.933 | 1.822.109 | 1.890.968 |
| Bedrijfsresultaat (EBIT) 1 | 1.013.729 | 1.025.237 | 1.037.395 | 1.060.592 | 1.075.749 | 961.584 | 1.119.830 | 1.198.693 |
| Operationele Marge | 19,95% | 19,58% | 19,53% | 19,47% | 18,97% | 16,71% | 18,98% | 19,7% |
| Resultaat voor belastingen (EBT) 1 | 1.010.275 | 1.020.699 | 1.038.056 | 1.064.497 | 1.077.878 | 656.104 | 1.124.264 | 1.198.062 |
| Nettowinst (verlies) 1 | 617.669 | 639.767 | 651.496 | 672.486 | 677.469 | 637.874 | 708.398 | 763.537 |
| Nettomarge | 12,16% | 12,22% | 12,26% | 12,35% | 11,94% | 11,09% | 12% | 12,55% |
| WPA 2 | 259,1 | 275,7 | 284,2 | 300,0 | 310,2 | 301,3 | 349,7 | 380,8 |
| Free Cash Flow 1 | 315.028 | 712.406 | 1.023.241 | 707.055 | 346.389 | 598.552 | 524.177 | 724.924 |
| FCF-marge | 6,2% | 13,6% | 19,26% | 12,98% | 6,11% | 10,32% | 8,88% | 11,91% |
| Kasstroomconversie (ebitda) | 19,99% | 41,54% | 57,29% | 39,53% | 19,54% | 33,55% | 28,77% | 38,34% |
| Kasstroomconversie (nettowinst) | 51% | 111,35% | 157,06% | 105,14% | 51,13% | 86,86% | 73,99% | 94,94% |
| Dividend per aandeel 2 | 105,0 | 115,0 | 120,0 | 125,0 | 135,0 | 140,0 | 149,6 | 159,4 |
| Datum van publicatie | 15-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.564.457 | 2.537.196 | 1.324.897 | 2.625.161 | 1.388.665 | 1.432.882 | 1.351.676 | 1.389.160 | 2.740.836 | 1.442.057 | 1.488.869 | 2.930.926 | 1.332.576 | 1.446.391 | 2.778.967 | 1.486.564 | 1.488.516 | 2.975.080 | 1.375.722 | 1.483.022 | 2.852.500 | 1.516.807 | 1.493.776 | 3.095.000 |
| EBITDA 1 | - | - | 459.450 | - | 476.257 | 368.670 | 470.201 | 436.164 | - | - | 406.807 | - | 436.542 | 464.343 | - | 460.723 | 314.453 | - | 471.028 | 495.307 | - | 486.383 | 384.078 | - |
| Bedrijfsresultaat (EBIT) 1 | 553.407 | 588.763 | 273.882 | 573.075 | 301.496 | 186.021 | 296.935 | 261.592 | 558.527 | 284.893 | 232.329 | 517.222 | 266.668 | 293.651 | 560.319 | 287.558 | 140.835 | 401.265 | 286.835 | 310.255 | 587.000 | 301.116 | 219.545 | - |
| Operationele Marge | 21,58% | 23,21% | 20,67% | 21,83% | 21,71% | 12,98% | 21,97% | 18,83% | 20,38% | 19,76% | 15,6% | 17,65% | 20,01% | 20,3% | 20,16% | 19,34% | 9,46% | 13,49% | 20,85% | 20,92% | 20,58% | 19,85% | 14,7% | - |
| Resultaat voor belastingen (EBT) 1 | 550.195 | 588.385 | 274.291 | 574.471 | 303.308 | 186.718 | 300.545 | 259.412 | 559.957 | 282.040 | 235.881 | 517.921 | 276.838 | 306.420 | 583.258 | 286.238 | -213.392 | 72.846 | 292.143 | 315.252 | 589.000 | 311.243 | 227.613 | - |
| Nettowinst (verlies) 1 | 347.545 | 372.899 | 171.579 | 361.469 | 192.752 | 118.265 | 191.797 | 162.581 | 354.378 | 177.990 | 145.101 | 323.091 | 176.943 | 191.752 | 368.695 | 176.898 | 77.427 | 269.179 | 185.628 | 196.779 | 377.000 | 190.739 | 133.581 | - |
| Nettomarge | 13,55% | 14,7% | 12,95% | 13,77% | 13,88% | 8,25% | 14,19% | 11,7% | 12,93% | 12,34% | 9,75% | 11,02% | 13,28% | 13,26% | 13,27% | 11,9% | 5,2% | 9,05% | 13,49% | 13,27% | 13,22% | 12,58% | 8,94% | - |
| WPA 2 | 148,7 | 162,1 | 76,22 | 160,3 | 86,20 | 53,57 | 87,01 | 74,11 | 161,1 | 81,79 | 67,34 | - | 82,02 | 89,74 | 171,8 | 84,59 | 44,89 | 129,5 | 91,07 | 97,95 | - | 92,62 | 63,65 | - |
| Dividend per aandeel 2 | 55,00 | 60,00 | 60,00 | 60,00 | - | 65,00 | - | 65,00 | 65,00 | - | 70,00 | 70,00 | - | 70,00 | 70,00 | - | 70,00 | 70,00 | - | 75,00 | 75,00 | - | 80,00 | 80,00 |
| Datum van publicatie | 01-11-19 | 30-10-20 | 29-10-21 | 29-10-21 | 28-01-22 | 13-05-22 | 29-07-22 | 02-11-22 | 02-11-22 | 02-02-23 | 11-05-23 | 11-05-23 | 28-07-23 | 02-11-23 | 02-11-23 | 02-02-24 | 10-05-24 | 10-05-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 944.992 | 1.311.164 | 434.754 | 803.491 | 771.942 | 1.446.511 | 1.657.006 | 1.455.699 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,5996 x | 0,7645 x | 0,2434 x | 0,4492 x | 0,4354 x | 0,8108 x | 0,9094 x | 0,7698 x |
| Free Cash Flow 1 | 315.028 | 712.406 | 1.023.241 | 707.055 | 346.389 | 598.552 | 524.177 | 724.924 |
| ROE (netto-inkomsten/eigen vermogen) | 15,5% | 14,9% | 14,2% | 13,8% | 13,4% | 12,3% | 13,4% | 13,6% |
| ROA (netto-inkomsten/totale activa) | 14,5% | 12,1% | 10,3% | 9,85% | 9,37% | 7,62% | 5,02% | 5,44% |
| Totale activa 1 | 4.250.660 | 5.299.713 | 6.312.352 | 6.829.023 | 7.228.626 | 8.373.599 | 14.113.237 | 14.043.708 |
| Nettoactief per aandeel 2 | 1.779 | 1.906 | 2.092 | 2.249 | 2.375 | 2.523 | 2.652 | 2.902 |
| Cashflow per aandeel 2 | 495,0 | 573,0 | 602,0 | 625,0 | 630,0 | 626,0 | 749,0 | 688,0 |
| Capex 1 | 602.138 | 615.054 | 624.636 | 675.567 | 634.125 | 672.578 | 663.793 | 660.263 |
| Capex/omzet | 11,85% | 11,74% | 11,76% | 12,4% | 11,18% | 11,59% | 11,25% | 10,85% |
| Datum van publicatie | 15-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
17
Laatste slotkoers
4.337
JPY
Gemiddelde koersdoel
4.882
JPY
Spread / Gemiddelde doel
+12,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,90% | 57,44 mld. | |
| +9,11% | 206 mld. | |
| +8,67% | 131 mld. | |
| +44,53% | 84,31 mld. | |
| +11,94% | 25,93 mld. | |
| +32,86% | 25,12 mld. | |
| -6,45% | 16,4 mld. | |
| +7,00% | 9,81 mld. | |
| -12,78% | 9,51 mld. | |
| +70,30% | 8,07 mld. |
- Beurs
- Aandelen
- Koers 9433
- Financiën KDDI Corporation
