Also trades as: KDDIY (OTC) · $vol 5M · KDDIF (OTC) · $vol 0M

¥2,896.50 ($18.35)

-34.50 (-1.18%)

Weekly Expected Move ±2.0%

¥2782 ¥2839 ¥2896 ¥2954 ¥3011

JPX · Communication Services · Telecommunications Services · Tech Score Sell · Power 45 · ¥11.03T mcap · 2.99B float · 0.303% daily turnover

Revenue

$6.07T +2.6% ▲

5Y CAGR: +2.7%

Gross Profit

$2.59T +3.3% ▲

5Y CAGR: +1.7%

Operating Income

$1.06T -1.9% ▼

5Y CAGR: +0.5%

Net Income

$707.1B +3.1% ▲

5Y CAGR: +1.7%

EPS (Diluted)

$183.55 +8.4% ▲

5Y CAGR: +5.3%

EBITDA

$1.84T +3.5% ▲

5Y CAGR: +0.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2026
Revenue	$5.45T	$5.67T	$5.75T	$5.92T	$6.07T
YoY Growth	+2.5%	+4.1%	+1.5%	+2.8%	+2.6%
Cost of Revenue	$2.98T	$3.26T	$3.32T	$3.41T	$3.48T
Gross Profit	$2.46T	$2.41T	$2.43T	$2.51T	$2.59T
Gross Margin	45.2%	42.5%	42.2%	42.4%	42.7%
R&D Expenses	$25.1B	$26.4B	$27.7B	$0	$0
SG&A Expenses	$1.42T	$1.41T	$1.50T	$1.43T	$1.53T
Operating Expenses	$1.40T	$1.41T	$1.50T	$1.39T	$1.53T
Operating Income	$1.06T	$1.00T	$926.9B	$1.12T	$1.06T
Operating Margin	19.5%	17.7%	16.1%	18.9%	17.5%
Interest Expense	$7.7B	$8.7B	$10.2B	$29.6B	$33.8B
Income Before Tax	$1.06T	$1.08T	$992.7B	$1.10T	$1.12T
Tax Expense	$332.0B	$339.5B	$336.6B	$338.5B	$337.2B
Net Income	$672.5B	$679.1B	$637.9B	$685.7B	$707.1B
Net Margin	12.3%	12.0%	11.1%	11.6%	11.6%
EPS (Diluted)	$149.87	$155.06	$150.59	$169.28	$183.55
EBITDA	$1.78T	$1.71T	$1.62T	$1.78T	$1.84T
Shares Outstanding	4.49B	4.37B	4.24B	4.05B	3.85B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.44T	$1.53T	$1.51T	$1.60T	$1.44T	$1.53T	$1.56T	$1.60T
Cost of Revenue	$813.2B	$865.8B	$0	$951.7B	$813.2B	$865.8B	$880.6B	$951.7B
Gross Profit	$623.1B	$661.1B	$0	$648.4B	$623.1B	$661.1B	$675.2B	$648.4B
Gross Margin	43.4%	43.3%	0.0%	40.5%	43.4%	43.3%	43.4%	40.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$363.2B	$370.7B	$0	$421.1B	$363.2B	$370.7B	$0	$421.1B
Operating Expenses	$363.2B	$370.7B	$0	$421.1B	$363.2B	$370.7B	$375.5B	$421.1B
Operating Income	$259.9B	$290.3B	$294.1B	$227.3B	$259.9B	$290.3B	$299.7B	$227.3B
Operating Margin	18.1%	19.0%	19.5%	14.2%	18.1%	19.0%	19.3%	14.2%
Interest Expense	$7.9B	$7.4B	$0	$10.3B	$7.9B	$7.4B	$8.2B	$10.3B
Income Before Tax	$269.8B	$315.8B	$0	$255.2B	$269.8B	$315.8B	$299.3B	$255.2B
Tax Expense	$80.7B	$89.5B	$0	$76.2B	$80.7B	$89.5B	$95.1B	$76.2B
Net Income	$171.1B	$206.6B	$138.7B	$161.6B	$171.1B	$206.6B	$185.7B	$161.6B
Net Margin	11.9%	13.5%	9.2%	10.1%	11.9%	13.5%	11.9%	10.1%
EPS (Diluted)	$43.00	$53.93	$42.09	$42.48	$43.00	$53.93	$48.72	$42.48
EBITDA	$440.4B	$483.7B	$294.1B	$438.2B	$440.4B	$483.7B	$479.5B	$438.2B
Shares Outstanding	3.98B	3.83B	3.30B	3.80B	3.98B	3.83B	3.30B	3.80B

9433.T JPX