First Time Loading...

KDDI Corp
TSE:9433

Watchlist Manager
KDDI Corp Logo
KDDI Corp
TSE:9433
Watchlist
Price: 4 347 JPY -0.18%
Updated: Apr 25, 2024

Intrinsic Value

KDDI Corp. engages in the telecommunications business. [ Read More ]

The intrinsic value of one KDDI Corp stock under the Base Case scenario is 7 263.94 JPY. Compared to the current market price of 4 347 JPY, KDDI Corp is Undervalued by 40%.

Key Points:
Intrinsic Value
Base Case
7 263.94 JPY
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
KDDI Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KDDI Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
KDDI Corp

Provide an overview of the primary business activities
of KDDI Corp.

What unique competitive advantages
does KDDI Corp hold over its rivals?

What risks and challenges
does KDDI Corp face in the near future?

Summarize the latest earnings call
of KDDI Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for KDDI Corp.

Provide P/S
for KDDI Corp.

Provide P/E
for KDDI Corp.

Provide P/OCF
for KDDI Corp.

Provide P/FCFE
for KDDI Corp.

Provide P/B
for KDDI Corp.

Provide EV/S
for KDDI Corp.

Provide EV/GP
for KDDI Corp.

Provide EV/EBITDA
for KDDI Corp.

Provide EV/EBIT
for KDDI Corp.

Provide EV/OCF
for KDDI Corp.

Provide EV/FCFF
for KDDI Corp.

Provide EV/IC
for KDDI Corp.

Show me price targets
for KDDI Corp made by professional analysts.

What are the Revenue projections
for KDDI Corp?

How accurate were the past Revenue estimates
for KDDI Corp?

What are the Net Income projections
for KDDI Corp?

How accurate were the past Net Income estimates
for KDDI Corp?

What are the EPS projections
for KDDI Corp?

How accurate were the past EPS estimates
for KDDI Corp?

What are the EBIT projections
for KDDI Corp?

How accurate were the past EBIT estimates
for KDDI Corp?

Compare the revenue forecasts
for KDDI Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of KDDI Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of KDDI Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of KDDI Corp compared to its peers.

Compare the P/E ratios
of KDDI Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing KDDI Corp with its peers.

Analyze the financial leverage
of KDDI Corp compared to its main competitors.

Show all profitability ratios
for KDDI Corp.

Provide ROE
for KDDI Corp.

Provide ROA
for KDDI Corp.

Provide ROIC
for KDDI Corp.

Provide ROCE
for KDDI Corp.

Provide Gross Margin
for KDDI Corp.

Provide Operating Margin
for KDDI Corp.

Provide Net Margin
for KDDI Corp.

Provide FCF Margin
for KDDI Corp.

Show all solvency ratios
for KDDI Corp.

Provide D/E Ratio
for KDDI Corp.

Provide D/A Ratio
for KDDI Corp.

Provide Interest Coverage Ratio
for KDDI Corp.

Provide Altman Z-Score Ratio
for KDDI Corp.

Provide Quick Ratio
for KDDI Corp.

Provide Current Ratio
for KDDI Corp.

Provide Cash Ratio
for KDDI Corp.

What is the historical Revenue growth
over the last 5 years for KDDI Corp?

What is the historical Net Income growth
over the last 5 years for KDDI Corp?

What is the current Free Cash Flow
of KDDI Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for KDDI Corp.

Financials

Balance Sheet Decomposition
KDDI Corp

Current Assets 4T
Cash & Short-Term Investments 747B
Receivables 2.9T
Other Current Assets 307B
Non-Current Assets 9.5T
Long-Term Investments 1.1T
PP&E 3.2T
Intangibles 1.6T
Other Non-Current Assets 3.6T
Current Liabilities 5.2T
Accounts Payable 806B
Short-Term Debt 286B
Other Current Liabilities 4.1T
Non-Current Liabilities 3.1T
Long-Term Debt 2T
Other Non-Current Liabilities 1.1T
Efficiency

Earnings Waterfall
KDDI Corp

Revenue
5.8T JPY
Cost of Revenue
-3.3T JPY
Gross Profit
2.4T JPY
Operating Expenses
-1.4T JPY
Operating Income
1.1T JPY
Other Expenses
-382.7B JPY
Net Income
690.7B JPY

Free Cash Flow Analysis
KDDI Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

KDDI Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROE
56/100
Profitability
Score

KDDI Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

KDDI Corp's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
60/100
Solvency
Score

KDDI Corp's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
KDDI Corp

Wall Street analysts forecast KDDI Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KDDI Corp is 4 913.66 JPY with a low forecast of 4 141 JPY and a high forecast of 5 985 JPY.

Lowest
Price Target
4 141 JPY
5% Downside
Average
Price Target
4 913.66 JPY
13% Upside
Highest
Price Target
5 985 JPY
38% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
KDDI Corp

1M 1M
-4%
6M 6M
-3%
1Y 1Y
+5%
3Y 3Y
+40%
5Y 5Y
+100%
10Y 10Y
+217%
Annual Price Range
4 347
52w Low
4 073
52w High
5 070
Price Metrics
Average Annual Return 16.63%
Standard Deviation of Annual Returns 13.59%
Max Drawdown -17%
Shares Statistics
Market Capitalization 9.1T JPY
Shares Outstanding 2 136 285 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

KDDI Corp Logo
KDDI Corp

Country

Japan

Industry

Telecommunication

Market Cap

9.1T JPY

Dividend Yield

3.21%

Description

KDDI Corp. engages in the telecommunications business. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 47,320 full-time employees. The firm operates in four segments. The Personal segment is engaged in the provision of communication services for personal and home, including au mobile phone, and fiber-to-the-home (FTTH) and cable television (CATV) services, among others. The Life Design segment provides commerce services, financial services, payment services, and content services such as video, music and information distribution. The Business segment offers various communication services, the sale of mobile handset, data center services and various Information and Communication Technology (ICT) solutions/cloud-based services to enterprise customers. The Global segment offers various communication services, data center services and various ICT solutions/Cloud-based services to to overseas customers. The firm also provides communication equipment maintenance service, as well as the research and development services of information communication.

Contact

TOKYO-TO
Chiyoda-ku
Garden Air Tower, 3-10-10, Iidabashi
+81333470077.0
https://www.kddi.com/

IPO

1993-09-03

Employees

47 320

Officers

President, CEO & Representative Director
Mr. Makoto Takahashi
Executive VP, GM of Personal & Global Consumer Business Sector and Rep. Director
Mr. Toshitake Amamiya
Managing Executive Officer, CFO & GM of Corporate Management Headquarters
Ms. Nanae Saishoji
Senior Managing Executive Officer, GM of Technology Sector, CTO & Director
Mr. Kazuyuki Yoshimura
General Manager of Investor Relations Department
Ms. Ikuko Hongou
Senior Managing Executive Officer & GM of Consumer Sales Headquarters
Mr. Hirokuni Takeyama
Show More
Managing Executive Officer & GM of Global Consumer Business Sector
Mr. Hiroyuki Soshi
Managing Executive Officer & GM of Connected Business Division, Solution Business Division
Masumi Nagai
Managing Exe. Officer, Deputy GM of Engg. Headquarters & GM of Engg. Promotion Headquarters
Kazuhiro Yamamoto
Sr. Managing Exe. Offr., GM of Solution Business Sector, GM of KDDI Grp. Strategy Div. & Director
Yasuaki Kuwahara
Show Less

See Also

Discover More
What is the Intrinsic Value of one KDDI Corp stock?

The intrinsic value of one KDDI Corp stock under the Base Case scenario is 7 263.94 JPY.

Is KDDI Corp stock undervalued or overvalued?

Compared to the current market price of 4 347 JPY, KDDI Corp is Undervalued by 40%.