Financhill
Sell
43

KDDIY Quote, Financials, Valuation and Earnings

Last price:
$15.97
Seasonality move :
2.43%
Day range:
$15.92 - $16.66
52-week range:
$12.80 - $17.64
Dividend yield:
2.85%
P/E ratio:
15.65x
P/S ratio:
1.72x
P/B ratio:
1.79x
Volume:
264.8K
Avg. volume:
290.2K
1-year change:
1.78%
Market cap:
$64.2B
Revenue:
$39.9B
EPS (TTM):
$1.02
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $48.2B $50.1B $48.5B $42B $39.9B
Revenue Growth (YoY) 5.15% 4% -3.19% -13.43% -5.07%
 
Cost of Revenues $26.9B $27.6B $26.6B $24.1B $23B
Gross Profit $21.3B $22.5B $21.9B $17.9B $16.8B
Gross Profit Margin 44.15% 44.88% 45.2% 42.52% 42.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12B $12.9B $12.7B $10.4B $10.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.9B $12.8B $12.5B $9.9B $10.2B
Operating Income $9.4B $9.7B $9.4B $7.9B $6.6B
 
Net Interest Expenses $55.7M $16.7M -- -- --
EBT. Incl. Unusual Items $9.4B $9.8B $9.5B $8B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3B $3.1B $3B $2.5B $2.3B
Net Income to Company $9.4B $9.8B $9.5B $8B $6.9B
 
Minority Interest in Earnings -$511.9M -$519.9M -$534.9M -$451.2M -$126.3M
Net Income to Common Excl Extra Items $5.9B $6.1B $6B $5B $4.4B
 
Basic EPS (Cont. Ops) $1.27 $1.34 $1.34 $1.15 $1.04
Diluted EPS (Cont. Ops) $1.27 $1.34 $1.33 $1.15 $1.04
Weighted Average Basic Share $4.6B $4.6B $4.5B $4.4B $4.2B
Weighted Average Diluted Share $4.6B $4.6B $4.5B $4.4B $4.2B
 
EBITDA $15.8B $16.7B $16B $13.2B $11.7B
EBIT $9.5B $9.9B $9.6B $8.1B $7B
 
Revenue (Reported) $48.2B $50.1B $48.5B $42B $39.9B
Operating Income (Reported) $9.4B $9.7B $9.4B $7.9B $6.6B
Operating Income (Adjusted) $9.5B $9.9B $9.6B $8.1B $7B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $11.5B $11.9B $10.4B $9.7B $8.9B
Revenue Growth (YoY) 1.86% 2.87% -12.19% -6.91% -8.24%
 
Cost of Revenues $6B $6.1B $5.6B $5.4B $4.9B
Gross Profit $5.6B $5.8B $4.8B $4.3B $4B
Gross Profit Margin 48.47% 48.85% 46.47% 44.7% 44.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.1B $2.6B $2.5B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.1B $2.6B $2.4B $2.3B
Operating Income $2.7B $2.7B $2.3B $1.9B $1.7B
 
Net Interest Expenses $7.7M -- -- -- --
EBT. Incl. Unusual Items $2.7B $2.7B $2.3B $2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $846.4M $840.9M $690.3M $623.5M $582.5M
Net Income to Company $2.7B $2.7B $2.3B $2B --
 
Minority Interest in Earnings -$153.6M -$166.7M -$149M -$104.5M -$123.5M
Net Income to Common Excl Extra Items $1.7B $1.7B $1.5B $1.3B $1.1B
 
Basic EPS (Cont. Ops) $0.37 $0.38 $0.34 $0.30 $0.27
Diluted EPS (Cont. Ops) $0.37 $0.38 $0.34 $0.30 $0.27
Weighted Average Basic Share $4.6B $4.5B $4.4B $4.3B $4.2B
Weighted Average Diluted Share $4.6B $4.5B $4.4B $4.3B $4.2B
 
EBITDA $4.3B $4.5B $3.7B $3.3B $3B
EBIT $2.7B $2.8B $2.3B $2B $1.9B
 
Revenue (Reported) $11.5B $11.9B $10.4B $9.7B $8.9B
Operating Income (Reported) $2.7B $2.7B $2.3B $1.9B $1.7B
Operating Income (Adjusted) $2.7B $2.8B $2.3B $2B $1.9B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $48.4B $50.5B $47B $41.3B $39B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.7B $27.8B $26B $23.9B $22.5B
Gross Profit $21.7B $22.7B $21B $17.4B $16.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.1B $13B $12.1B $10.3B $10.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.9B $12.9B $12B $9.8B $10.1B
Operating Income $9.8B $9.8B $9B $7.6B $6.4B
 
Net Interest Expenses $38.5M -- -- -- --
EBT. Incl. Unusual Items $9.8B $9.8B $9.1B $7.7B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1B $3.1B $2.8B $2.4B $2.3B
Net Income to Company $9.8B $9.8B $9.1B $7.7B --
 
Minority Interest in Earnings -$541.2M -$533.2M -$518.2M -$409.4M -$154.8M
Net Income to Common Excl Extra Items $6.1B $6.2B $5.8B $4.8B $4.3B
 
Basic EPS (Cont. Ops) $1.32 $1.36 $1.29 $1.11 $1.02
Diluted EPS (Cont. Ops) $1.32 $1.35 $1.29 $1.11 $1.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $16.3B $16.8B $15.3B $12.8B $11.5B
EBIT $9.9B $9.9B $9.2B $7.8B $6.8B
 
Revenue (Reported) $48.4B $50.5B $47B $41.3B $39B
Operating Income (Reported) $9.8B $9.8B $9B $7.6B $6.4B
Operating Income (Adjusted) $9.9B $9.9B $9.2B $7.8B $6.8B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $11.5B $11.9B $10.4B $9.7B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $6.1B $5.6B $5.4B $4.9B
Gross Profit $5.6B $5.8B $4.8B $4.3B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.1B $2.6B $2.5B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.1B $2.6B $2.4B $2.3B
Operating Income $2.7B $2.7B $2.3B $1.9B $1.7B
 
Net Interest Expenses $7.7M -- -- -- --
EBT. Incl. Unusual Items $2.7B $2.7B $2.3B $2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $846.4M $840.9M $690.3M $623.5M $582.5M
Net Income to Company $2.7B $2.7B $2.3B $2B --
 
Minority Interest in Earnings -$153.6M -$166.7M -$149M -$104.5M -$123.5M
Net Income to Common Excl Extra Items $1.7B $1.7B $1.5B $1.3B $1.1B
 
Basic EPS (Cont. Ops) $0.37 $0.38 $0.34 $0.30 $0.27
Diluted EPS (Cont. Ops) $0.37 $0.38 $0.34 $0.30 $0.27
Weighted Average Basic Share $4.6B $4.5B $4.4B $4.3B $4.2B
Weighted Average Diluted Share $4.6B $4.5B $4.4B $4.3B $4.2B
 
EBITDA $4.3B $4.5B $3.7B $3.3B $3B
EBIT $2.7B $2.8B $2.3B $2B $1.9B
 
Revenue (Reported) $11.5B $11.9B $10.4B $9.7B $8.9B
Operating Income (Reported) $2.7B $2.7B $2.3B $1.9B $1.7B
Operating Income (Adjusted) $2.7B $2.8B $2.3B $2B $1.9B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $3.4B $7.3B $6.5B $3.6B $5.9B
Short Term Investments $2.5B $2.8B $2.6B $2.7B $2.6B
Accounts Receivable, Net $20.1B $20.2B $18.9B $18.4B $17.9B
Inventory $697.4M $632.9M $610.5M $743.3M $603.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $782.8M $947.2M $932.5M $1.1B $939.9M
Total Current Assets $28B $32.3B $30B $26.9B $28.1B
 
Property Plant And Equipment $25.8B $26.2B $24.4B $22.4B $21.2B
Long-Term Investments -- -- -- -- --
Goodwill $5B $4.9B $4.4B $4.1B $3.8B
Other Intangibles $9.6B $9.3B $8.4B $7.9B $7B
Other Long-Term Assets $147.8M $193.3M $205.5M $224.6M $242.3M
Total Assets $88.6B $95.5B $90.8B $89.5B $93.5B
 
Accounts Payable $6.1B $6.8B $6.8B $6B $5.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1B $1B $923.5M $846.6M $779.7M
Other Current Liabilities $15.6B $19B $19.7B $21.7B $26.2B
Total Current Liabilities $27.9B $31.9B $32.9B $34.8B $39.4B
 
Long-Term Debt $10.6B $10.4B $7.6B $6.9B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $43.7B $47.8B $45.7B $46.9B $55.2B
 
Common Stock $1.3B $1.3B $1.2B $1.1B $937.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $40.6B $43.1B $40.8B $38.5B $34.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.4B $4.5B $4.3B $4.1B $3.6B
Total Equity $45B $47.7B $45.1B $42.6B $38.3B
 
Total Liabilities and Equity $88.6B $95.5B $90.8B $89.5B $93.5B
Cash and Short Terms $5.9B $10.1B $9.2B $6.3B $8.5B
Total Debt $12.7B $12.3B $11.1B $9.4B $13.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.4B $5B $3.8B $3.3B $7.9B
Short Term Investments $2.8B $2.8B $2.4B $2.7B $205.2M
Accounts Receivable, Net $20B $19.4B $15.7B $16.7B $19.1B
Inventory $660.1M $749.4M $678.7M $685.2M $757.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $886.4M $985.7M $947.7M $1.2B $1.3B
Total Current Assets $29.1B $29.3B $24.6B $25.1B $32B
 
Property Plant And Equipment $26.4B $26B $20.5B $21B $22.6B
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $4.8B $3.7B $3.9B $4.1B
Other Intangibles $9.6B $9.1B $7.2B $7B $7.2B
Other Long-Term Assets $205.2M $195.1M $193.4M $209.3M $270.7M
Total Assets $93.7B $94.5B $79B $86.1B $110.7B
 
Accounts Payable $4.9B $5.5B $4.9B $5.4B $6.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1B $989.3M $764M $745.8M $760.3M
Other Current Liabilities $18.2B $19.6B $18.7B $21.3B $30.2B
Total Current Liabilities $29.3B $30.7B $29.7B $34.9B $50.6B
 
Long-Term Debt $10.8B $9.9B $5.9B $7.4B $14.6B
Capital Leases -- -- -- -- --
Total Liabilities $45.4B $46.2B $40B $47.5B $71.1B
 
Common Stock $1.3B $1.3B $981.9M $949.6M $993.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5B $4.5B $3.7B $4B $3.7B
Total Equity $48.3B $48.3B $38.9B $38.5B $39.6B
 
Total Liabilities and Equity $93.7B $94.5B $79B $86.1B $110.7B
Cash and Short Terms $7.1B $7.8B $6.2B $6.1B $8.1B
Total Debt $13B $12.1B $7.9B $11.4B --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $9.4B $9.8B $9.5B $8B $6.9B
Depreciation & Amoritzation $6.3B $6.9B $6.5B $5.2B $4.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.8B -$2.3B -$2.4B -$6.5B -$7.1B
Change in Inventories $138.6M $51.8M -$40.8M -$180.9M $52.9M
Cash From Operations $12.2B $15.9B $13.1B $8B $11.8B
 
Capital Expenditures $5.7B $5.9B $6B $4.7B $5.2B
Cash Acquisitions -$110.1M $6.8M -$74.6M -$72.9M $155.4M
Cash From Investing -$5.6B -$6.2B -$6.8B -$5.4B -$5.8B
 
Dividends Paid (Ex Special Dividend) -$2.4B -$2.6B -$2.4B -$2.1B -$2.1B
Special Dividend Paid
Long-Term Debt Issued $1.7B $731.1M -- $1.5B $2.9B
Long-Term Debt Repaid -$1.1B -$1.4B -$653.6M -$1.5B -$1.5B
Repurchase of Common Stock -$1.4B -$1.3B -$1.9B -$1.9B -$2.1B
Other Financing Activities -$78.1M -$45.4M -$51.3M -$51.5M $5.3M
Cash From Financing -$5B -$5.5B -$6.5B -$5B -$3.3B
 
Beginning Cash (CF) $1.9B $3.5B $7.2B $5.9B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $4.1B -$180M -$2.4B $2.8B
Ending Cash (CF) $3.4B $7.6B $7.1B $3.6B $6.1B
 
Levered Free Cash Flow $6.5B $10B $7.1B $3.3B $6.6B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1.7B $1.5B $1.8B $2B $990.7M
Depreciation & Amoritzation $1.6B $1.8B $1.7B $1.5B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.8B $1B $1.2B -$2.4B -$3.9B
Change in Inventories $98.7M $126.3M $130M $84.4M $225.5M
Cash From Operations $4.3B $5.8B $6.6B $2B $4.6B
 
Capital Expenditures $1.6B $1.6B $1.4B $1.4B $1.3B
Cash Acquisitions -$55M -$20.1M -$10.3M -$20.7M $16.2M
Cash From Investing -$1.7B -$1.6B -$1.7B -$1.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$10.8M $37.8M -$31.1M -$90.8M -$47.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $788.9K -$11M -- $771.8M $268.6M
Long-Term Debt Repaid -$16.2M $6.7M -$286.7M -$818.1M -$337.4M
Repurchase of Common Stock -$657.4K -$679.9M -$506.2M -$382M -$260.3M
Other Financing Activities -$59.9M -$15.2M -$79.4M -$27.3M -$16.6M
Cash From Financing -$2.4B -$694.7M -$2.5B -$1.2B -$1.6B
 
Beginning Cash (CF) $3.2B $4.1B $4.6B $3.9B $4.2B
Foreign Exchange Rate Adjustment -$9.8M $36.1M $40.2M $8.3M $33.5M
Additions / Reductions $188.6M $3.6B $2.4B -$618.6M $1.8B
Ending Cash (CF) $3.4B $7.6B $7.1B $3.6B $6.1B
 
Levered Free Cash Flow $2.7B $4.3B $5.2B $581.8M $3.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $9.8B $9.8B $9.1B $7.7B --
Depreciation & Amoritzation $6.4B $6.9B $6.1B $5.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.2B -$3B -$3.3B -$6.1B --
Change in Inventories -$117.6M $188.8M -$63.4M -$134.1M --
Cash From Operations $13.1B $13.8B $13.7B $8.6B $15.4B
 
Capital Expenditures $5.6B $6.2B $5.8B $4.1B $4.2B
Cash Acquisitions -$192.4M -$69.8M -$50.2M -$64.7M $204M
Cash From Investing -$5.9B -$6.4B -$6.6B -$4.7B --
 
Dividends Paid (Ex Special Dividend) -$2.5B -$2.6B -$2.3B -$2.1B -$969.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.4B --
Long-Term Debt Repaid -$1.3B -$981.5M -$653M -$1.6B --
Repurchase of Common Stock -- -$1.9B -$1.8B -$1.4B --
Other Financing Activities -$63.2M $20.5M -$116.8M -$48.5M --
Cash From Financing -$6.3B -$6.8B -$5.7B -$4.6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $938.6M $678.6M $1.3B -$772M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.6B $7.6B $7.9B $4.5B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9.8B $9.5B $8B $6.9B --
Depreciation & Amoritzation $6.9B $6.5B $5.2B $4.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3B -$2.4B -$6.5B -$7.1B --
Change in Inventories $51.8M -$40.8M -$180.9M $52.9M --
Cash From Operations $15.9B $13.1B $8B $11.8B --
 
Capital Expenditures $5.9B $6B $4.7B $5.2B --
Cash Acquisitions $6.8M -$74.6M -$72.9M $155.4M --
Cash From Investing -$6.2B -$6.8B -$5.4B -$5.8B --
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.4B -$2.1B -$2.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $731.1M -- $1.5B $2.9B --
Long-Term Debt Repaid -$1.4B -$653.6M -$1.5B -$1.5B --
Repurchase of Common Stock -$1.3B -$1.9B -$1.9B -$2.1B --
Other Financing Activities -$45.4M -$51.3M -$51.5M $5.3M --
Cash From Financing -$5.5B -$6.5B -$5B -$3.3B --
 
Beginning Cash (CF) $15.4B $21.1B $18.4B $14.5B --
Foreign Exchange Rate Adjustment $27.6M $62.5M $52.5M $64.9M --
Additions / Reductions $4.1B -$180M -$2.4B $2.8B --
Ending Cash (CF) $19.6B $20.8B $15.8B $17.1B --
 
Levered Free Cash Flow $10B $7.1B $3.3B $6.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock