KDDI Corp
F:DIP0

Watchlist Manager
KDDI Corp Logo
KDDI Corp
F:DIP0
Watchlist
Price: 14.3 EUR -1.38% Market Closed
Market Cap: 59.7B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+8%
5Y
+16%
10Y
+37%
Operating Income
+
3Y
+4%
5Y
+3%
10Y
+49%
Net Income
+
3Y
+7%
5Y
+7%
10Y
+60%

Earnings Waterfall
KDDI Corp

Revenue
6T JPY
Cost of Revenue
-3.5T JPY
Gross Profit
2.5T JPY
Operating Expenses
-1.4T JPY
Operating Income
1.1T JPY
Other Expenses
-375.1B JPY
Net Income
712.2B JPY

Income Statement
KDDI Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5 938
0
0
4 304
0
0
3 500
0
0
2 610
0
0
2 745
0
0
3 129
0
0
3 645
7 300
10 772
14 160
13 872
13 526
13 265
12 891
12 431
12 076
11 695
11 117
11 053
11 088
11 254
12 018
0
0
0
15 103
0
0
0
12 074
0
0
0
9 281
0
0
0
8 081
0
0
0
7 574
0
0
0
7 250
0
0
0
6 122
0
0
0
6 067
0
0
0
6 528
0
0
0
8 287
0
0
0
0
0
0
Revenue
2 134 731
N/A
2 189 087
+3%
2 194 310
+0%
2 188 501
0%
2 191 759
+0%
2 230 188
+2%
2 314 322
+4%
2 366 251
+2%
2 462 468
+4%
2 508 151
+2%
2 591 899
+3%
2 638 665
+2%
2 665 102
+1%
2 651 733
-1%
2 629 698
-1%
2 612 907
-1%
2 605 451
0%
2 585 307
-1%
2 597 596
+0%
2 580 656
-1%
2 571 852
0%
3 434 545
+34%
3 433 491
0%
3 459 397
+1%
3 508 105
+1%
3 572 097
+2%
3 568 747
0%
3 569 409
+0%
3 637 261
+2%
3 662 288
+1%
3 803 096
+4%
3 975 469
+5%
4 131 610
+4%
4 333 628
+5%
4 308 619
-1%
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%
5 830 793
+0%
5 852 711
+0%
5 917 953
+1%
5 965 143
+1%
6 025 401
+1%
Gross Profit
Cost of Revenue
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
(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)
(3 359 142)
(3 373 753)
(3 409 577)
(3 457 473)
(3 496 386)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
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%
2 471 651
+1%
2 478 958
+0%
2 508 376
+1%
2 507 670
0%
2 529 015
+1%
Operating Income
Operating Expenses
(1 880 992)
(1 937 789)
(1 942 238)
(1 937 978)
(1 937 218)
(1 965 503)
(2 015 717)
(2 037 461)
(2 133 868)
(2 159 824)
(2 241 428)
(2 252 895)
(2 292 371)
(2 247 437)
(2 204 558)
(2 172 882)
(2 196 598)
(2 191 833)
(2 217 877)
(2 193 333)
(2 189 511)
(2 944 090)
(2 932 227)
(2 948 570)
(3 004 837)
(3 078 223)
(3 119 283)
(3 112 818)
(3 132 910)
(3 125 085)
(3 179 951)
(3 314 538)
(3 448 460)
(3 651 762)
(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)
(1 517 814)
(1 529 130)
(1 417 448)
(1 426 098)
(1 441 712)
Selling, General & Administrative
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
(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)
(1 526 750)
(1 538 729)
(1 426 974)
(1 437 013)
(1 452 714)
Research & Development
(4 225)
(4 687)
(4 533)
(4 627)
(5 002)
(7 074)
(6 974)
(6 730)
(4 914)
(5 099)
(5 171)
(5 878)
(5 938)
(6 370)
(6 182)
(5 905)
(5 736)
(6 388)
(6 540)
(5 819)
(5 262)
(8 866)
(8 725)
(8 439)
(8 130)
(7 676)
(7 729)
(8 222)
(7 608)
(28 880)
(6 361)
(6 251)
(6 679)
(24 086)
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
0
0
0
0
0
Depreciation & Amortization
(268 707)
(268 846)
(258 921)
(251 775)
(242 963)
(241 635)
(235 396)
(232 315)
(231 167)
(235 208)
(240 973)
(248 338)
(258 210)
(272 293)
(290 253)
(303 232)
(314 831)
(324 174)
(321 098)
(316 409)
(312 207)
(423 447)
(417 032)
(408 435)
(398 230)
(389 007)
(385 479)
(380 953)
(378 129)
(371 965)
(369 325)
(366 234)
(362 584)
(362 057)
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
0
0
0
0
0
Other Operating Expenses
(1 608 060)
(1 664 256)
(1 678 784)
(1 681 576)
(1 689 253)
(1 716 794)
(1 773 347)
(1 798 416)
(1 897 787)
(1 919 517)
(1 995 284)
(1 998 679)
(2 028 223)
(1 968 774)
(1 908 123)
(1 863 745)
(1 876 031)
(1 861 271)
(1 890 239)
(1 871 105)
(1 872 042)
(2 511 777)
(2 506 470)
(2 531 696)
(2 598 477)
(2 681 540)
(2 726 075)
(2 723 643)
(2 747 173)
(2 724 240)
(2 804 265)
(2 942 053)
(3 079 197)
(3 265 619)
(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
8 936
9 599
9 526
10 915
11 002
Operating Income
253 739
N/A
251 298
-1%
252 072
+0%
250 523
-1%
254 541
+2%
264 685
+4%
298 605
+13%
328 790
+10%
328 600
0%
348 327
+6%
350 471
+1%
385 770
+10%
372 731
-3%
404 296
+8%
425 140
+5%
440 025
+4%
408 853
-7%
393 474
-4%
379 719
-3%
387 323
+2%
382 341
-1%
490 455
+28%
501 264
+2%
510 827
+2%
503 268
-1%
493 874
-2%
449 464
-9%
456 591
+2%
504 351
+10%
537 203
+7%
623 145
+16%
660 931
+6%
683 150
+3%
681 866
0%
666 538
-2%
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%
953 837
-1%
949 828
0%
1 090 928
+15%
1 081 572
-1%
1 087 303
+1%
Pre-Tax Income
Interest Income Expense
(9 251)
(6 926)
(9 920)
(7 712)
(5 059)
(3 875)
(3 435)
(5 573)
(1 269)
(846)
2 842
47
(198)
(2 061)
33 141
31 393
26 085
(15 082)
(14 284)
(15 566)
(18 330)
(25 345)
(31 324)
(30 006)
(19 887)
(20 737)
(16 671)
(11 290)
(13 071)
(31)
11 553
12 717
14 081
1 838
(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
8 987
24 449
7 988
1 424
33 545
Non-Reccuring Items
(34 989)
(55 026)
(30 066)
(30 258)
(8 296)
(7 568)
(7 370)
(8 649)
(12 751)
(13 508)
(14 227)
(14 794)
(18 638)
(21 346)
(20 646)
(12 417)
(9 852)
(13 861)
(19 065)
(17 008)
(10 979)
(120 713)
(123 474)
(121 274)
(120 896)
(19 592)
(17 199)
(105 936)
(106 796)
(127 804)
(167 741)
(85 521)
(86 445)
(67 668)
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
0
0
185
0
0
Gain/Loss on Disposition of Assets
(249)
(661)
27 216
27 216
27 628
0
0
0
0
0
0
0
0
0
51
51
283
269
1 254
1 040
1 186
1 138
227
(270)
(343)
(506)
(404)
342
262
(490)
0
(868)
(1 082)
(77)
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
0
0
957
0
0
Total Other Income
3 191
2 979
3 204
3 678
3 238
2 777
2 482
3 780
5 102
6 061
5 830
4 640
3 516
3 510
2 655
890
788
1 638
2 876
2 901
1 396
(271)
(1 091)
(1 755)
(1 546)
1 380
942
1 933
4 995
2 833
4 878
5 761
2 227
4 669
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
10 197
8 781
4 567
4 395
5 773
Pre-Tax Income
212 441
N/A
191 664
-10%
242 506
+27%
243 447
+0%
272 052
+12%
256 019
-6%
290 282
+13%
318 348
+10%
319 682
+0%
340 034
+6%
344 916
+1%
375 663
+9%
357 411
-5%
384 399
+8%
440 341
+15%
459 942
+4%
426 157
-7%
366 438
-14%
350 500
-4%
358 690
+2%
355 614
-1%
345 264
-3%
345 602
+0%
357 522
+3%
360 596
+1%
454 419
+26%
416 132
-8%
341 640
-18%
389 741
+14%
411 711
+6%
471 835
+15%
593 020
+26%
611 931
+3%
620 628
+1%
660 799
+6%
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%
973 021
-3%
983 058
+1%
1 104 625
+12%
1 087 391
-2%
1 126 621
+4%
Net Income
Tax Provision
(76 006)
(70 428)
(83 781)
(84 413)
(91 642)
(95 230)
(106 208)
(122 676)
(125 450)
(139 110)
(140 942)
(157 432)
(149 550)
(161 693)
(184 024)
(189 001)
(174 201)
(149 558)
(147 640)
(148 917)
(146 889)
(81 237)
(81 466)
(90 001)
(104 626)
(207 560)
(190 105)
(155 616)
(157 563)
(162 247)
(198 368)
(246 124)
(253 977)
(264 771)
(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)
(334 746)
(336 376)
(338 517)
(328 433)
(334 497)
Income from Continuing Operations
136 435
121 236
158 725
159 034
180 410
160 789
184 074
195 672
194 232
200 924
203 974
218 231
207 861
222 706
256 317
270 941
251 956
216 880
202 860
209 773
208 725
264 027
264 136
267 521
255 970
246 859
226 027
186 024
232 178
249 464
273 467
346 896
357 954
355 857
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
638 275
646 682
766 108
758 958
792 124
Income to Minority Interest
(5 293)
(5 841)
(4 595)
(3 982)
(2 682)
(2 778)
(3 000)
(3 066)
(3 189)
(3 035)
(3 224)
(3 461)
(3 128)
(2 556)
(2 389)
(3 050)
(3 855)
(4 227)
(4 704)
(5 431)
(6 069)
(8 900)
(8 982)
(9 234)
(9 136)
(8 254)
(8 078)
(7 800)
(7 681)
(7 994)
(15 113)
(22 177)
(28 077)
(33 819)
(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)
(17 895)
(17 871)
(80 430)
(79 108)
(79 925)
Net Income (Common)
131 136
N/A
115 390
-12%
154 123
+34%
155 047
+1%
177 720
+15%
158 007
-11%
181 066
+15%
192 600
+6%
191 038
-1%
197 883
+4%
200 745
+1%
214 765
+7%
204 729
-5%
220 144
+8%
253 922
+15%
267 884
+5%
248 097
-7%
212 645
-14%
198 149
-7%
204 327
+3%
202 641
-1%
255 122
+26%
255 146
+0%
258 286
+1%
246 835
-4%
238 604
-3%
217 950
-9%
178 223
-18%
224 497
+26%
241 469
+8%
258 352
+7%
324 719
+26%
329 875
+2%
322 038
-2%
365 248
+13%
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%
620 381
-3%
628 812
+1%
685 677
+9%
679 850
-1%
712 198
+5%
EPS (Diluted)
25.88
N/A
45.05
+74%
60.89
+35%
30.9
-49%
70.05
+127%
62.92
-10%
34.5
-45%
72.56
+110%
73.13
+1%
36.94
-49%
74.15
+101%
80.21
+8%
38.24
-52%
81.38
+113%
94.99
+17%
50.11
-47%
91.81
+83%
79.57
-13%
37.07
-53%
38.22
+3%
38.46
+1%
48.45
+26%
50.07
+3%
50.68
+1%
49.26
-3%
47.23
-4%
43.54
-8%
35.6
-18%
44.84
+26%
48.24
+8%
51.58
+7%
64.81
+26%
66
+2%
66.43
+1%
72.9
+10%
77.01
+6%
82.58
+7%
79
-4%
85.5
+8%
89.1
+4%
88.57
-1%
98.85
+12%
104.22
+5%
110.25
+6%
113.45
+3%
110.79
-2%
112.72
+2%
112.58
0%
116.66
+4%
117.72
+1%
120.07
+2%
122.76
+2%
123.59
+1%
129.5
+5%
128.09
-1%
133.07
+4%
139.26
+5%
137.74
-1%
143.28
+4%
144.49
+1%
143.57
-1%
141.95
-1%
145.71
+3%
142.03
-3%
146.85
+3%
149.86
+2%
152.86
+2%
151.58
-1%
149.47
-1%
155.44
+4%
153.54
-1%
161.9
+5%
165.1
+2%
150.59
-9%
153.16
+2%
153.53
+0%
156.79
+2%
169.28
+8%
170.83
+1%
186.76
+9%

See Also

Summary
DIP0 intrinsic value, competitors valuation, and company profile.
DCF Valuation
DIP0 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DIP0 stock valuation using valuation multiples.
Wall Street Estimates
DIP0 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
DIP0 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 308,000+ value investors using Alpha Spread
Create 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

© 2026 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.