KDDI Corporation (TYO:9433)
Japan · Delayed Price · Currency is JPY 2,607.00
-13.00 (-0.50%)
Apr 14, 2026, 3:30 PM JST
KDDI Corporation Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 5,998,782 | 5,835,525 | 5,699,724 | 5,630,024 | 5,446,708 | 5,312,599 | |
Revenue Growth (YoY) | 2.50% | 2.38% | 1.24% | 3.37% | 2.52% | 1.44% |
Cost of Revenue | 3,453,642 | 3,343,655 | 3,274,423 | 3,227,717 | 2,984,589 | 2,928,175 |
Gross Profit | 2,545,140 | 2,491,870 | 2,425,301 | 2,402,307 | 2,462,119 | 2,384,424 |
Selling, General & Admin | 1,474,443 | 1,429,465 | 1,543,774 | 1,427,437 | 1,422,539 | 1,364,234 |
Other Operating Expenses | 10,043 | 2,331 | -3,565 | -8,933 | -13,827 | -10,070 |
Operating Expenses | 1,484,486 | 1,431,796 | 1,540,209 | 1,418,504 | 1,408,712 | 1,354,164 |
Operating Income | 1,060,654 | 1,060,074 | 885,092 | 983,803 | 1,053,407 | 1,030,260 |
Interest Expense | -38,046 | -17,727 | -8,814 | -7,143 | -6,682 | -6,929 |
Interest & Investment Income | 29,001 | 9,169 | 8,061 | 9,908 | 6,526 | 3,677 |
Earnings From Equity Investments | 35,807 | 27,501 | 9,945 | 4,569 | 5,791 | 4,884 |
Currency Exchange Gain (Loss) | - | -9,200 | 12,547 | -14 | 3,037 | 2,497 |
Other Non Operating Income (Expenses) | 5,788 | 3,736 | 35,763 | 54,771 | -423 | -1,018 |
EBT Excluding Unusual Items | 1,093,204 | 1,073,553 | 942,594 | 1,045,894 | 1,061,656 | 1,033,371 |
Gain (Loss) on Sale of Investments | - | - | - | - | 1,448 | 2,434 |
Gain (Loss) on Sale of Assets | - | -134 | 578 | 1,582 | 1,393 | 2,251 |
Pretax Income | 1,093,204 | 1,073,419 | 943,172 | 1,047,476 | 1,064,497 | 1,038,056 |
Income Tax Expense | 330,692 | 337,573 | 324,661 | 336,803 | 331,957 | 331,451 |
Earnings From Continuing Operations | 762,512 | 735,846 | 618,511 | 710,673 | 732,540 | 706,605 |
Minority Interest in Earnings | -80,559 | -80,430 | -18,230 | -60,926 | -60,054 | -55,109 |
Net Income | 681,953 | 655,416 | 600,281 | 649,747 | 672,486 | 651,496 |
Net Income to Common | 681,953 | 655,416 | 600,281 | 649,747 | 672,486 | 651,496 |
Net Income Growth | 8.44% | 9.19% | -7.61% | -3.38% | 3.22% | 1.83% |
Shares Outstanding (Basic) | 3,895 | 4,049 | 4,235 | 4,367 | 4,483 | 4,585 |
Shares Outstanding (Diluted) | 3,896 | 4,051 | 4,236 | 4,369 | 4,487 | 4,589 |
Shares Change (YoY) | -4.91% | -4.37% | -3.05% | -2.63% | -2.23% | -1.19% |
EPS (Basic) | 175.08 | 161.86 | 141.75 | 148.78 | 150.01 | 142.08 |
EPS (Diluted) | 175.03 | 161.86 | 141.75 | 148.78 | 149.87 | 141.96 |
EPS Growth | 14.04% | 14.18% | -4.72% | -0.73% | 5.57% | 3.06% |
Free Cash Flow | 1,057,052 | 848,095 | 1,182,558 | 684,217 | 1,042,848 | 1,267,444 |
Free Cash Flow Per Share | 271.30 | 209.38 | 279.18 | 156.61 | 232.40 | 276.17 |
Dividend Per Share | 77.500 | 72.500 | 70.000 | 67.500 | 62.500 | 60.000 |
Dividend Growth | 10.71% | 3.57% | 3.70% | 8.00% | 4.17% | 4.35% |
Gross Margin | 42.43% | 42.70% | 42.55% | 42.67% | 45.20% | 44.88% |
Operating Margin | 17.68% | 18.17% | 15.53% | 17.47% | 19.34% | 19.39% |
Profit Margin | 11.37% | 11.23% | 10.53% | 11.54% | 12.35% | 12.26% |
Free Cash Flow Margin | 17.62% | 14.53% | 20.75% | 12.15% | 19.15% | 23.86% |
EBITDA | 1,747,294 | 1,743,856 | 1,570,991 | 1,687,082 | 1,781,508 | 1,758,005 |
EBITDA Margin | 29.13% | 29.88% | 27.56% | 29.97% | 32.71% | 33.09% |
D&A For EBITDA | 686,640 | 683,782 | 685,899 | 703,279 | 728,101 | 727,745 |
EBIT | 1,060,654 | 1,060,074 | 885,092 | 983,803 | 1,053,407 | 1,030,260 |
EBIT Margin | 17.68% | 18.17% | 15.53% | 17.47% | 19.34% | 19.39% |
Effective Tax Rate | 30.25% | 31.45% | 34.42% | 32.15% | 31.18% | 31.93% |
Advertising Expenses | - | - | - | - | 113,728 | 97,541 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.