Switch theme
Sign up to access all valuation multiples
KDDI is Japan's second-largest wireless operator (31% market share), the largest pay-TV operator (53% market share) and the second-largest provider of fibre-to-the-home broadband (12% market share). It has grown through acquisition and is focusing on increasing the number of customers who subscribe to more than one telecommunication service. It is also looking to grow its Life Design business which includes commerce, energy, and finance and had over 48 million Internet of Things connections by the end of December 2024.
1984
78.3K+
LTM Revenue $38.9B
LTM EBITDA $12.0B
$88.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
KDDI has a last 12-month revenue of $38.9B and a last 12-month EBITDA of $12.0B.
In the most recent fiscal year, KDDI achieved revenue of $38.2B and an EBITDA of $11.2B.
KDDI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See KDDI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $37.7B | $38.2B | XXX | XXX | XXX |
| Gross Profit | $16.4B | $16.0B | XXX | XXX | XXX |
| Gross Margin | 43% | 42% | XXX | XXX | XXX |
| EBITDA | $11.9B | $11.2B | XXX | XXX | XXX |
| EBITDA Margin | 31% | 29% | XXX | XXX | XXX |
| Net Profit | $4.5B | $4.5B | XXX | XXX | XXX |
| Net Margin | 12% | 12% | XXX | XXX | XXX |
| Net Debt | $3.7B | $5.1B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, KDDI's stock price is JPY 2495 (or $17).
KDDI has current market cap of JPY 9.93T (or $66.0B), and EV of JPY 13.26T (or $88.1B).
See KDDI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $88.1B | $66.0B | XXX | XXX | XXX | XXX | $1.16 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, KDDI has market cap of $66.0B and EV of $88.1B.
KDDI's trades at 2.3x LTM EV/Revenue multiple, and 7.3x LTM EBITDA.
Analysts estimate KDDI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for KDDI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $88.1B | XXX | XXX | XXX |
| EV/Revenue | 2.3x | XXX | XXX | XXX |
| EV/EBITDA | 7.5x | XXX | XXX | XXX |
| P/E | 14.5x | XXX | XXX | XXX |
| P/E/Growth | 2.3x | XXX | XXX | XXX |
| EV/FCF | 26.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpKDDI's NTM/LTM revenue growth is 2%
KDDI's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, KDDI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate KDDI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for KDDI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 30% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -5% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 33% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 26% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 26% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Digi Communications | XXX | XXX | XXX | XXX | XXX | XXX |
| Cablevision Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Telefônica Brasil | XXX | XXX | XXX | XXX | XXX | XXX |
| Tele Columbus | XXX | XXX | XXX | XXX | XXX | XXX |
| Teleste | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
KDDI acquired XXX companies to date.
Last acquisition by KDDI was XXXXXXXX, XXXXX XXXXX XXXXXX . KDDI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was KDDI founded? | KDDI was founded in 1984. |
| Where is KDDI headquartered? | KDDI is headquartered in Japan. |
| How many employees does KDDI have? | As of today, KDDI has 78.3K+ employees. |
| Who is the CEO of KDDI? | KDDI's CEO is Mr. Makoto Takahashi. |
| Is KDDI publicy listed? | Yes, KDDI is a public company listed on TKS. |
| What is the stock symbol of KDDI? | KDDI trades under 9433 ticker. |
| When did KDDI go public? | KDDI went public in 1993. |
| Who are competitors of KDDI? | Similar companies to KDDI include e.g. Digi Communications, Cablevision Holding, Telefônica Brasil, Tele Columbus. |
| What is the current market cap of KDDI? | KDDI's current market cap is $66.0B |
| What is the current revenue of KDDI? | KDDI's last 12-month revenue is $38.9B. |
| What is the current EBITDA of KDDI? | KDDI's last 12-month EBITDA is $12.0B. |
| What is the current EV/Revenue multiple of KDDI? | Current revenue multiple of KDDI is 2.3x. |
| What is the current EV/EBITDA multiple of KDDI? | Current EBITDA multiple of KDDI is 7.3x. |
| What is the current revenue growth of KDDI? | KDDI revenue growth between 2023 and 2024 was 1%. |
| Is KDDI profitable? | Yes, KDDI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
