	2025	2026	2027	2028	2029
Revenue	5,847,032	6,009,326	6,211,313	6,363,333	6,490,333
Dividend	146.15	154.58	163.89	165.00	172.50
Dividend Yield (in %)	2.89 %	3.06 %	3.24 %	3.26 %	3.41 %
EPS	346.41	381.06	412.39	456.40	489.50
P/E Ratio	14.60	13.28	12.27	11.08	10.34
EBIT	1,109,662	1,182,679	1,235,657	1,324,333	1,376,000
EBITDA	1,808,373	1,870,094	1,930,833	2,044,000	2,094,000
Net Profit	698,488	746,072	781,614	840,000	873,667
Net Profit Adjusted	703,323	751,970	779,743	849,000	881,000
Pre-Tax Profit	1,122,372	1,195,857	1,225,662	1,309,000	1,357,500
Pre-Tax Profit Reported	1,110,459	1,173,061	1,218,529	1,347,000	1,387,000
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	345.72	379.79	408.84	462.90	494.40
Gross Income	3,625,533	3,744,933	3,864,333	-	-
Cash Flow from Investing	-978,419	-756,957	-762,919	-750,000	-750,000
Cash Flow from Operations	1,424,122	1,343,112	1,361,921	1,346,000	1,474,000
Cash Flow from Financing	-130,683	-716,990	-506,148	-734,000	-741,000
Cash Flow per Share	769.15	749.72	745.39	-	-
Free Cash Flow	624,005	710,655	727,055	990,000	724,000
Free Cash Flow per Share	420.70	342.00	361.60	-	-
Book Value per Share	2,669.47	2,854.19	3,065.79	3,210.00	3,444.00
Net Debt	1,577,825	1,610,636	1,550,453	2,248,500	3,765,000
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	679,652	696,909	714,346	654,000	653,500
Selling, General & Admin. Exp.	2,731,052	2,809,241	2,899,090	-	-
Shareholder’s Equity	5,432,040	5,533,573	5,807,641	5,761,000	5,972,000
Total Assets	15,211,100	15,924,647	16,765,417	21,720,000	22,753,000

	Previous Quarter ending 09/30/24	Current Quarter ending 12/31/24	Next Quarter ending 03/31/25	Current Year ending 03/31/25	Next Year ending 03/31/26
Earnings Estimates
No. of Analysts	-	3	3	15	15
Average Estimate	-	93.171 JPY	88.111 JPY	346.407 JPY	381.056 JPY
Year Ago	-	84.593 JPY	44.290 JPY	301.265 JPY	-
Publish Date	-	1/30/2025	5/9/2025	-	-
Revenue Estimates
No. of Analysts	-	5	5	15	15
Average Estimate	-	1,507,436 JPY	1,490,163 JPY	5,847,032 JPY	6,009,326 JPY
Year Ago	-	1,486,564 JPY	1,488,516 JPY	5,754,047 JPY	-
Publish Date	-	1/30/2025	5/9/2025	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Sales	5,754,047.00	5,671,762.00	5,446,708.00	5,312,599.00	5,237,221.00	5,080,353.00	5,041,978.00
Change of sales in %	1.45	4.13	2.52	1.44	3.09	0.76	6.19
Gross profit on sales	2,430,533.00	2,411,732.00	2,462,119.00	2,384,424.00	2,312,221.00	2,212,940.00	2,230,183.00
Gross profit on sales change in %	0.78	-2.05	3.26	3.12	4.49	-0.77	5.41
Operating income	926,853.00	1,004,058.00	1,040,366.00	1,021,045.00	1,013,446.00	1,006,222.00	960,001.00
Operating income change in %	-7.69	-3.49	1.89	0.75	0.72	4.81	1.79
Income before tax	982,780.00	1,073,309.00	1,058,706.00	1,033,172.00	1,020,699.00	1,010,275.00	955,147.00
Income before tax change in %	-8.43	1.38	2.47	1.22	1.03	5.77	6.61
Income after tax	637,874.00	677,468.00	672,486.00	651,496.00	639,767.00	617,669.00	572,528.00
Income after tax change in %	-5.84	0.74	3.22	1.83	3.58	7.88	4.73

Balance Sheet in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Total liabilities	8,348,832.00	6,252,862.00	5,573,715.00	5,275,856.00	4,713,630.00	2,717,484.00	2,443,296.00
Long-term liabilities per share	1,143.51	749.46	703.21	773.26	739.11	569.82	418.02
Equity	5,797,226.00	5,664,779.00	5,510,663.00	5,259,469.00	4,859,108.00	4,612,932.00	4,131,257.00
Equity change in %	2.56	2.81	4.68	8.56	4.80	10.86	6.17
Balance sheet total	14,146,058.00	11,917,641.00	11,084,378.00	10,535,325.00	9,572,738.00	7,330,416.00	6,574,553.00
Balance sheet total change in %	18.70	7.52	5.21	10.06	30.59	11.50	4.96

Key Data in JPY

	2024	2023	2022	2021	2020	2019	2018
Sales per share	2,716.86	2,596.35	2,427.62	2,315.16	2,255.20	2,130.40	2,073.50
P/E ratio (year end quote, basic EPS)	14.88	13.19	13.35	11.95	11.57	9.20	11.53
P/E ratio (year end quote, diluted EPS)	14.88	13.20	13.36	11.96	11.58	9.21	11.54
P/E ratio (year end quote)	14.88	13.19	13.35	11.95	11.57	9.20	11.53
Dividend yield in %	3.12	3.30	3.12	3.53	3.61	4.40	3.31
Equity ratio in %	40.98	47.53	49.72	49.92	50.72	62.93	62.84
Debt ratio in %	59.02	52.47	50.28	50.08	49.20	37.07	37.16

KDDI Dividend Calendar

Date	Name	Dividend	*yield	Currency
2024	KDDI Corp.	140.00	3.12	JPY
2023	KDDI Corp.	135.00	3.30	JPY
2022	KDDI Corp.	125.00	3.12	JPY
2021	KDDI Corp.	120.00	3.53	JPY
2020	KDDI Corp.	115.00	3.61	JPY
2019	KDDI Corp.	105.00	4.40	JPY
2018	KDDI Corp.	90.00	3.31	JPY
2017	KDDI Corp.	85.00	2.91	JPY
2016	KDDI Corp.	70.00	2.33	JPY
2015	KDDI Corp.	56.67	2.08	JPY
2014	KDDI Corp.	43.33	2.18	JPY
2013	KDDI Corp.	30.00	2.33	JPY
2012	KDDI Corp.	26.67	2.99	JPY
2011	KDDI Corp.	23.33	2.72	JPY
2010	KDDI Corp.	21.67	2.69	JPY
2009	KDDI Corp.	18.33	2.38	JPY

*Yield of the Respective Date

KDDI Calendar

Event	Estimate	Info	Date
Earnings Report	93.171 JPY	Q3 2025 Earnings Release	01/30/2025
Earnings Report	88.111 JPY	Q4 2025 Earnings Release	05/09/2025
Earnings Report	-	Q1 2026 Earnings Release	08/01/2025
Earnings Report	-	Q2 2026 Earnings Release	10/31/2025

KDDI Past Events

Event	Actual EPS	Info	Date
Earnings Report	86.230 JPY	Q2 2025 Earnings Release	11/01/2024
Earnings Report	84.980 JPY	Q1 2025 Earnings Release	08/01/2024
Annual General Meeting	-	Annual General Meeting	06/19/2024
Earnings Report	44.290 JPY	Q4 2024 Earnings Release	05/10/2024
Earnings Report	84.590 JPY	Q3 2024 Earnings Release	02/02/2024
Earnings Report	89.770 JPY	Q2 2024 Earnings Release	11/02/2023
Earnings Report	82.020 JPY	Q1 2024 Earnings Release	07/28/2023
Annual General Meeting	-	Annual General Meeting	06/21/2023
Earnings Report	67.190 JPY	Q4 2023 Earnings Release	05/11/2023
Earnings Report	81.800 JPY	Q3 2023 Earnings Release	02/02/2023
Earnings Report	74.070 JPY	Q2 2023 Earnings Release	11/02/2022
Earnings Report	87.010 JPY	Q1 2023 Earnings Release	07/29/2022
Annual General Meeting	-	Annual General Meeting	06/22/2022
Earnings Report	53.280 JPY	Q4 2022 Earnings Release	05/13/2022
Earnings Report	86.240 JPY	Q3 2022 Earnings Release	01/28/2022

KDDI Profile

KDDI Corp. engages in the telecommunications business. It operates through the following segments: Personal Services, Business Services, and Others. The Personal Services segment provides communication services for individuals and energy; educational services; commerce; finance and settlement; and entertainment services. The Business Services segment provides communication services, ICT solutions, data center services for companies The Others segment handles communication equipment construction and maintenance, and research and development of information and communication technology. The company was founded by Kazuo Inamori on June 1, 1984 and is headquartered in Tokyo, Japan.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

KDDI Shareholder

Owner	in %
Freefloat	65.43
Kyocera Corp.	15.29
Toyota Motor Corp.	9.28
KDDI Corp.	8.55
Nomura Asset Management Co., Ltd.	5.68
Nikko Asset Management Co., Ltd.	2.44
Nomura Asset NEXT FUNDS NIKKEI 225 ETF (1321)	2.42
Sumitomo Mitsui Trust Asset Management Co., Ltd.	2.21
Nomura Asset NEXT FUNDS TOPIX ETF (1306)	1.96
Government Pension Fund - Global (The)	1.22
Nikko Exchange Traded Index Fund 225	1.17
Daiwa Asset iFreeETF NIKKEI 225 (Yearly Dividend Type) (1320)	1.10

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

KDDI Management

Name	Job
Kenichiro Takagi	Auditor
Kazuho Yamashita	Auditor
Noboru Edagawa	Auditor
Nanae Saishoji	CFO & Managing Executive Officer
Takashi Tanaka	Chairman
Hiromichi Matsuda	Director & Executive Officer
Yasuaki Kuwahara	Director & Senior Managing Executive Officer
Kazuyuki Yoshimura	Director, CTO & Senior GM-Technology
Kazukuni Tada	Executive Officer
Kenji Akeda	GM-Business Administration & Executive Officer
Makoto Kadowaki	GM-Personal Business Strategy & Executive Officer
Tsutomu Tannowa	Independent Outside Director
Kyoko Okumiya	Independent Outside Director
Kuniko Tanabe	Independent Outside Director
Shigeki Goto	Independent Outside Director
Junko Okawa	Independent Outside Director
Hirohisa Furuichi	Managing Executive Officer
Keiji Yamamoto	Outside Director
Goro Yamaguchi	Outside Director
Makoto Takahashi	President, CEO & Representative Director
Toshitake Amamiya	Representative Director & Executive Vice President
Hiroshi Takezawa	Senior GM-Marketing & Managing Executive Officer
Hirokuni Takeyama	Senior General Manager-Consumer Sales