Financhill
Sell
25

KDDIY Quote, Financials, Valuation and Earnings

Last price:
$16.48
Seasonality move :
0.41%
Day range:
$16.04 - $16.38
52-week range:
$9.06 - $19.09
Dividend yield:
3%
P/E ratio:
14.54x
P/S ratio:
1.69x
P/B ratio:
1.90x
Volume:
211.5K
Avg. volume:
216.4K
1-year change:
15.37%
Market cap:
$65.1B
Revenue:
$38.9B
EPS (TTM):
$1.13
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $50.1B $48.5B $42B $39.9B $38.9B
Revenue Growth (YoY) 4% -3.19% -13.43% -5.07% -2.56%
 
Cost of Revenues $27.6B $26.6B $24.1B $23B $22.4B
Gross Profit $22.5B $21.9B $17.9B $16.8B $16.5B
Gross Profit Margin 44.88% 45.2% 42.52% 42.24% 42.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.9B $12.7B $10.4B $10.4B $9.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.8B $12.5B $9.9B $10.2B $9.3B
Operating Income $9.7B $9.4B $7.9B $6.6B $7.2B
 
Net Interest Expenses $16.7M -- -- -- $128.1M
EBT. Incl. Unusual Items $9.8B $9.5B $8B $6.9B $7.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1B $3B $2.5B $2.3B $2.2B
Net Income to Company $9.8B $9.5B $8B $6.9B $7.3B
 
Minority Interest in Earnings -$519.9M -$534.9M -$451.2M -$126.3M -$528M
Net Income to Common Excl Extra Items $6.1B $6B $5B $4.4B $4.5B
 
Basic EPS (Cont. Ops) $1.34 $1.34 $1.15 $1.04 $1.11
Diluted EPS (Cont. Ops) $1.34 $1.33 $1.15 $1.04 $1.11
Weighted Average Basic Share $4.6B $4.5B $4.4B $4.2B $4B
Weighted Average Diluted Share $4.6B $4.5B $4.4B $4.2B $4.1B
 
EBITDA $16.7B $16B $13.2B $11.7B $12B
EBIT $9.9B $9.6B $8.1B $7B $7.4B
 
Revenue (Reported) $50.1B $48.5B $42B $39.9B $38.9B
Operating Income (Reported) $9.7B $9.4B $7.9B $6.6B $7.2B
Operating Income (Adjusted) $9.9B $9.6B $8.1B $7B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.3B $12.2B $10.2B $10.1B $9.9B
Revenue Growth (YoY) 7.89% -7.99% -16.27% -1.57% 1.84%
 
Cost of Revenues $7.3B $6.6B $5.9B $5.8B $5.7B
Gross Profit $6B $5.7B $4.3B $4.3B $4.2B
Gross Profit Margin 44.91% 46.28% 42.13% 42.26% 42.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3B $2.4B $2.3B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $3B $2.3B $2.3B $2.3B
Operating Income $2.7B $2.6B $2B $1.9B $1.8B
 
Net Interest Expenses $7M -- $20.2M $18.6M --
EBT. Incl. Unusual Items $2.7B $2.7B $2B $1.9B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $839.6M $850.5M $645.2M $618.8M $609.7M
Net Income to Company $2.8B $2.5B $1.9B $1.9B --
 
Minority Interest in Earnings -$180.7M -$122M -$92.8M -$121.7M -$117.7M
Net Income to Common Excl Extra Items $1.7B $1.7B $1.3B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $0.37 $0.38 $0.29 $0.29 $0.30
Diluted EPS (Cont. Ops) $0.37 $0.38 $0.29 $0.29 $0.30
Weighted Average Basic Share $4.6B $4.5B $4.4B $4.2B $4B
Weighted Average Diluted Share $4.6B $4.5B $4.4B $4.2B $4B
 
EBITDA $4.5B $4.2B $3.3B $3.1B $3.1B
EBIT $2.7B $2.7B $2B $2B $1.9B
 
Revenue (Reported) $13.3B $12.2B $10.2B $10.1B $9.9B
Operating Income (Reported) $2.7B $2.6B $2B $1.9B $1.8B
Operating Income (Adjusted) $2.7B $2.7B $2B $2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $50.1B $48.5B $42B $39.8B $39.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.6B $26.5B $24.1B $23B $22.6B
Gross Profit $22.5B $21.9B $17.9B $16.8B $16.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.9B $12.7B $10.4B $10.4B $9.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.8B $12.5B $9.9B $10.2B $9.4B
Operating Income $9.7B $9.4B $7.9B $6.6B $7.3B
 
Net Interest Expenses $16.7M -- -- -- $130M
EBT. Incl. Unusual Items $9.8B $9.5B $8B $6.9B $7.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1B $3B $2.5B $2.3B $2.3B
Net Income to Company $9.8B $9.5B $8B $6.9B --
 
Minority Interest in Earnings -$520.1M -$535.9M -$453.9M -$135.8M -$534.1M
Net Income to Common Excl Extra Items $6.1B $6B $5B $4.4B $4.6B
 
Basic EPS (Cont. Ops) $1.34 $1.34 $1.15 $1.05 $1.13
Diluted EPS (Cont. Ops) $1.34 $1.34 $1.15 $1.05 $1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.7B $16.1B $13.2B $11.8B $12.1B
EBIT $9.9B $9.6B $8.1B $7B $7.5B
 
Revenue (Reported) $50.1B $48.5B $42B $39.8B $39.3B
Operating Income (Reported) $9.7B $9.4B $7.9B $6.6B $7.3B
Operating Income (Adjusted) $9.9B $9.6B $8.1B $7B $7.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $36.1B $30.7B $29.8B $18.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.1B $17.2B $16.9B $10.6B --
Gross Profit $17.1B $13.5B $12.9B $8.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3B $7.6B $7.2B $4.6B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.2B $7.3B $7B $4.6B --
Operating Income $7.8B $6.2B $5.9B $3.6B --
 
Net Interest Expenses $6.1M $36M $18.6M -- --
EBT. Incl. Unusual Items $7.9B $6.2B $6.1B $3.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5B $2B $1.9B $1.2B --
Net Income to Company $7.7B $6B $5.9B -- --
 
Minority Interest in Earnings -$415.9M -$328.1M -$392.8M -$241.2M --
Net Income to Common Excl Extra Items $5B $3.9B $3.8B $2.4B --
 
Basic EPS (Cont. Ops) $1.11 $0.90 $0.90 $0.58 --
Diluted EPS (Cont. Ops) $1.11 $0.90 $0.90 $0.58 --
Weighted Average Basic Share $13.5B $13.1B $12.8B $8.2B --
Weighted Average Diluted Share $13.5B $13.2B $12.8B $8.2B --
 
EBITDA $12.9B $10.1B $9.7B $6B --
EBIT $8B $6.3B $6.1B $3.8B --
 
Revenue (Reported) $36.1B $30.7B $29.8B $18.8B --
Operating Income (Reported) $7.8B $6.2B $5.9B $3.6B --
Operating Income (Adjusted) $8B $6.3B $6.1B $3.8B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.3B $6.5B $3.6B $5.9B $6.2B
Short Term Investments $2.8B $2.6B $2.7B $2.6B $3B
Accounts Receivable, Net $20.2B $18.9B $18.4B $17.9B $20.3B
Inventory $632.9M $610.5M $743.3M $603.2M $887.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $947.2M $932.5M $1.1B $939.9M $1.1B
Total Current Assets $32.3B $30B $26.9B $28.1B $32.1B
 
Property Plant And Equipment $26.2B $24.4B $22.4B $21.2B $22B
Long-Term Investments -- -- -- -- --
Goodwill $4.9B $4.4B $4.1B $3.8B $4B
Other Intangibles $9.3B $8.4B $7.9B $7B $7.2B
Other Long-Term Assets $193.3M $205.5M $224.6M $242.3M $288.2M
Total Assets $95.5B $90.8B $89.5B $93.5B $112.8B
 
Accounts Payable $6.8B $6.8B $6B $5.9B $6.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1B $923.5M $846.6M $779.7M $752.4M
Other Current Liabilities $19B $19.7B $21.7B $26.2B $31.1B
Total Current Liabilities $31.9B $32.9B $34.8B $39.4B $53.9B
 
Long-Term Debt $10.4B $7.6B $6.9B $10.4B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $47.8B $45.7B $46.9B $55.2B $75B
 
Common Stock $1.3B $1.2B $1.1B $937.2M $948M
Other Common Equity Adj -- -- -- -- --
Common Equity $43.1B $40.8B $38.5B $34.7B $34.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5B $4.3B $4.1B $3.6B $3.5B
Total Equity $47.7B $45.1B $42.6B $38.3B $37.8B
 
Total Liabilities and Equity $95.5B $90.8B $89.5B $93.5B $112.8B
Cash and Short Terms $10.1B $9.2B $6.3B $8.5B $9.1B
Total Debt $12.3B $11.1B $9.4B $13.4B $27B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.3B $6.5B $3.6B $5.9B $6.2B
Short Term Investments $2.8B $2.6B $2.7B $2.6B $3B
Accounts Receivable, Net $20.2B $18.9B $18.4B $17.9B $20.3B
Inventory $632.9M $610.5M $743.3M $603.2M $887.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $947.2M $932.5M $1.1B $939.9M $1.1B
Total Current Assets $32.3B $30B $26.9B $28.1B $32.1B
 
Property Plant And Equipment $26.2B $24.4B $22.4B $21.2B $22B
Long-Term Investments -- -- -- -- --
Goodwill $4.9B $4.4B $4.1B $3.8B $4B
Other Intangibles $9.3B $8.4B $7.9B $7B $7.2B
Other Long-Term Assets $193.3M $205.5M $224.6M $242.3M $288.2M
Total Assets $95.5B $90.8B $89.5B $93.5B $112.8B
 
Accounts Payable $6.8B $6.8B $6B $5.9B $6.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1B $923.5M $846.6M $779.7M $752.4M
Other Current Liabilities $19B $19.7B $21.7B $26.2B $31.1B
Total Current Liabilities $31.9B $32.9B $34.8B $39.4B $53.9B
 
Long-Term Debt $10.4B $7.6B $6.9B $10.4B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $47.8B $45.7B $46.9B $55.2B $75B
 
Common Stock $1.3B $1.2B $1.1B $937.2M $948M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5B $4.3B $4.1B $3.6B $3.5B
Total Equity $47.7B $45.1B $42.6B $38.3B $37.8B
 
Total Liabilities and Equity $95.5B $90.8B $89.5B $93.5B $112.8B
Cash and Short Terms $10.1B $9.2B $6.3B $8.5B $9.1B
Total Debt $12.3B $11.1B $9.4B $13.4B $27B
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 $7.3B
Depreciation & Amoritzation $6.9B $6.5B $5.2B $4.8B $4.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3B -$2.4B -$6.5B -$7.1B -$5.3B
Change in Inventories $51.8M -$40.8M -$180.9M $52.9M -$239.2M
Cash From Operations $15.9B $13.1B $8B $11.8B $8.2B
 
Capital Expenditures $5.9B $6B $4.7B $5.2B $4.5B
Cash Acquisitions $6.8M -$74.6M -$72.9M $155.4M -$2.8B
Cash From Investing -$6.2B -$6.8B -$5.4B -$5.8B -$7.7B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.4B -$2.1B -$2.1B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $731.1M -- $1.5B $2.9B $6.5B
Long-Term Debt Repaid -$1.4B -$653.6M -$1.5B -$1.5B -$1.4B
Repurchase of Common Stock -$1.3B -$1.9B -$1.9B -$2.1B -$2.6B
Other Financing Activities -$45.4M -$51.3M -$51.5M $5.3M -$710.1M
Cash From Financing -$5.5B -$6.5B -$5B -$3.3B -$220.3M
 
Beginning Cash (CF) $3.5B $7.2B $5.9B $3.3B $5.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1B -$180M -$2.4B $2.8B $232.3M
Ending Cash (CF) $7.6B $7.1B $3.6B $6.1B $6B
 
Levered Free Cash Flow $10B $7.1B $3.3B $6.6B $3.7B
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10B $9.2B $7.7B $7.9B --
Depreciation & Amoritzation $6.7B $6.6B $5.4B $4.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.1B -$2.6B -$2.9B -$5.6B --
Change in Inventories $24.1M -$44.5M -$135.2M -$88.2M --
Cash From Operations $14.4B $12.3B $12.6B $9.2B --
 
Capital Expenditures $5.9B $6.2B $4.6B $5.3B $4.2B
Cash Acquisitions -$28.1M -$84.4M -$62.5M $118.5M $204M
Cash From Investing -$6.4B -$6.6B -$5.8B -$6B --
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.3B -$2.1B -$2.1B -$969.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $709.3M $3.4B --
Long-Term Debt Repaid -$1.5B -$360.2M -$953.5M -$2B --
Repurchase of Common Stock -- -$2.1B -$2B -$2.2B --
Other Financing Activities -$90.1M $12.8M -$103.5M -$5.5M --
Cash From Financing -$7.2B -$4.7B -$6.2B -$2.9B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $752.6M $1B $596M $320.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.5B $6.1B $7.9B $3.9B --
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock