- JP-listed companies
- KDDI CORPORATION
- Income statement
KDDI CORPORATION (9433) Income statement
Market cap
¥11.6T
P/E ratio
14.9x
KDDI provides 5G mobile services under the au, UQ mobile, and povo brands in Japan, plus corporate network solutions and data centers globally.
| 2012/03 | 2013/03 | 2014/03 | 2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2024/03 | 2025/03 | 2026/03 | |
| Revenue | 3,572,098 | 3,662,288 | 4,333,628 | 4,573,142 | 4,672,745 | 4,748,259 | 5,041,978 | 5,080,353 | 5,237,221 | 5,312,599 | 5,446,708 | 5,671,762 | 5,754,047 | 5,917,953 | 6,071,915 |
| Revenue growth (%) | - | ||||||||||||||
| Cost of revenue | - | - | - | - | - | - | 2,821,803 | 2,867,413 | 2,925,000 | 2,928,175 | 2,984,589 | 3,260,030 | 3,323,514 | 3,409,577 | 3,481,279 |
| Gross profit | - | - | - | - | - | - | 2,220,175 | 2,212,940 | 2,312,221 | 2,384,424 | 2,462,119 | 2,411,731 | 2,430,533 | 2,508,376 | 2,590,636 |
| Gross margin (%) | - | - | - | - | - | - | |||||||||
| Operating margin (%) | - | - | - | ||||||||||||
| Operating expenses | - | - | - | - | - | - | 1,271,215 | 1,210,470 | 1,299,504 | 1,364,234 | 1,422,539 | 1,408,391 | 1,503,680 | 1,426,974 | 1,529,370 |
| Operating income | - | - | - | 614,811 | 613,950 | 694,468 | 685,046 | 1,013,729 | 1,025,237 | 1,037,395 | 1,060,592 | 1,075,749 | 961,584 | 1,118,674 | 1,099,125 |
| Income before tax | 451,178 | 514,421 | 662,887 | 752,403 | 819,185 | 895,897 | 955,147 | 1,010,275 | 1,020,699 | 1,038,056 | 1,064,497 | 1,077,878 | 992,725 | 1,104,625 | 1,117,904 |
| Pretax margin (%) | 12.6 | 14 | 15.3 | 16.5 | 17.5 | 18.9 | 18.9 | 19.9 | 19.5 | 19.5 | 19.5 | 19 | 17.3 | 18.7 | 18.4 |
| Provision for income taxes | - | - | - | 218,834 | 197,853 | 188,886 | 211,408 | 309,149 | 325,298 | 331,451 | 331,957 | 339,484 | 336,621 | 338,517 | 337,243 |
| Effective tax rate (%) | - | - | - | ||||||||||||
| Net income | 249,836 | 231,348 | 356,004 | 395,805 | 494,465 | 546,658 | 572,528 | 617,669 | 639,767 | 651,496 | 672,486 | 677,469 | 637,874 | 685,677 | 707,112 |
| Earnings per share | 96.86 | 105.3 | 132.87 | 170.84 | 197.56 | 221.65 | 235.54 | 259.1 | 275.69 | 284.16 | 300.03 | 310.25 | 301.26 | 169.33 | 183.59 |
| Diluted EPS | 94.45 | 96.42 | - | - | - | - | 235.45 | 259.01 | 275.49 | 283.91 | 299.73 | 310.12 | 301.18 | 169.28 | 183.55 |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | |||||||
| Dividend per share | - | - | - | - | - | - | - | - | 115 | 120 | 125 | 135 | 140 | 145 | 80 |