Education
About Us
Working with TipRanks
Follow Us
KDDI Corporation (KDDIY)
OTHER OTC:KDDIY
Top Page
KDDI
(OTC:KDDIY)
Select Model
Select Model
Rating:62Neutral
Price Target:
$19.00
â–²(8.20% Upside)
Action:DowngradedDate:02/09/26
The score is primarily held back by financial and earnings-call risks: sharp TTM revenue decline, pressured free cash flow, higher leverage, and a significant ongoing investigation with large reversals/provisions and delayed reporting. Offsetting factors include stable profitability margins and ROE, constructive technical trend (price above major DMAs with positive MACD), and reasonable valuation with a 2.33% dividend yield.
Positive Factors
Margins & ROE Stability
KDDI maintains healthy gross and net margins with a solid ROE, indicating durable profitability and effective capital use. These margins provide a structural cushion to absorb cyclical shocks, support reinvestment in networks and services, and underpin the company’s ability to fund dividends and strategic initiatives over the medium term.
Diverse Operational Momentum
Multiple segments are contributing sustained growth: mobile ARPU and device retention gains, rapid fintech/credit-card profit growth, expanding business services and large-scale IoT adoption. This diversification of recurring revenues reduces single-segment risk and supports stable cash flows and cross-sell opportunities over the next several quarters.
AI, Edge & 5G Infrastructure Build-out
Targeted investments in data centers, AI hubs and near-universal 5G SA coverage position KDDI to capture long-term demand for low-latency AI, cloud and enterprise edge services. Building in-house AI engineering capacity and compute footprint creates a durable competitive capability that can translate into higher-margin enterprise offerings and differentiated network services.
Negative Factors
Material Subsidiary Impact
The identified fictitious transactions at a consolidated subsidiary create substantial and immediate earnings uncertainty and potential impairments. The scale of cancellations and reversals materially affects reported performance, complicates forecasting, and may require further write‑downs or adjustments after the Special Investigation Committee’s final report.
Weakened Cash Generation & Rising Leverage
Free cash flow contraction and higher leverage reduce financial flexibility for capex and strategic programs. With FCF down and an elevated debt-to-equity ratio, the company faces greater sensitivity to funding costs and less buffer against unexpected charges, which could constrain investment pacing or force trade-offs among network, AI and shareholder distributions.
Governance & Controls Failure
A widespread failure of internal controls undermines stakeholder trust and raises the prospect of regulatory scrutiny, legal costs and remediation spending. Restoring robust governance will demand sustained management attention and resources, and could distract from strategic execution and partner/customer confidence in the medium term.
KDDI (KDDIY) vs. SPDR S&P 500 ETF (SPY)
Market Cap
$64.29B
Dividend Yield2.38%
Average Volume (3M)68.90K
Price to Earnings (P/E)14.3
Beta (1Y)0.14
Revenue Growth4.04%
EPS Growth85.18%
CountryUS
Employees61,288
SectorCommunication Services
Sector Strength97
IndustryTelecommunications Services
Share Statistics
EPS (TTM)0.33
Shares Outstanding4,187,847,700
10 Day Avg. Volume0
30 Day Avg. Volume68,904
Financial Highlights & Ratios
PEG Ratio2.25
Price to Book (P/B)3.73
Price to Sales (P/S)3.23
P/FCF Ratio19.96
Enterprise Value/Market Cap226.69
Enterprise Value/Revenue3.15
Enterprise Value/Gross Profit7.58
Enterprise Value/Ebitda10.63
Forecast
1Y Price TargetN/A
Price Target UpsideN/A
Rating ConsensusN/A
Number of Analyst Covering0
EPS Forecast (FY)1.24
Revenue Forecast (FY)$39.45B
KDDI Business Overview & Revenue Model
Company DescriptionKDDI Corporation (KDDIY) is a leading telecommunications and information technology company based in Japan. It operates primarily in the mobile communications sector, offering a range of services including mobile voice, data communications, and fixed-line services. KDDI is well-known for its flagship brand, au, which provides mobile services to millions of customers. Additionally, the company is involved in various sectors, including cloud services, IoT solutions, and content distribution, catering to both individual consumers and enterprise clients.
How the Company Makes MoneyKDDI generates revenue primarily through its mobile telecommunications services, which include voice and data plans for individual and corporate customers. The company also earns significant income from fixed-line services and broadband internet subscriptions. Another key revenue stream comes from its enterprise solutions, including cloud computing and IoT services, which cater to businesses looking for technological support. KDDI has formed strategic partnerships with various technology and content providers, enabling it to enhance its service offerings and create additional revenue opportunities. Moreover, the company benefits from selling devices and accessories, as well as from advertising and content services through its digital platforms.
KDDI Earnings Call Summary
Earnings Call Date:Feb 06, 2026
(Q3-2026)
| % Change Since: |
Next Earnings Date:Jul 31, 2026
Earnings Call Sentiment Neutral
The call presents a mixed picture: operationally the core businesses (mobile, finance, business services, IoT and AI initiatives) demonstrated solid growth trends (revenue +3.8%, profit +5.3% cumulative; mobile ARPU +JPY190; credit card operating income +30.5%; IoT >66 million connections) and management has concrete plans for AI infrastructure and human capital. However, these positives are offset by a material fraud-like issue at subsidiaries—reference revenue cancellations totaling JPY 246 billion, an expected profit reversal of about JPY 50 billion, provisioning for external outflows of JPY 33 billion and ongoing investigations that have delayed official Q3 results and raised serious governance and reputational concerns. Given the magnitude and uncertainty of the subsidiary matter, while core business momentum is healthy, the call’s net tone is cautious and balanced between strong operating performance and significant downside risk from the identified misconduct.Q3-2026 Updates
Positive Updates
Consolidated Top-Line and Profit Growth (Cumulative 9 Months)
Reference consolidated results for Q3 show operating revenue up +3.8% year-on-year, operating income up +2.0% and profit for the period up +5.3% on a cumulative basis, after adjusting for the impact of the subsidiary matter (figures subject to revision).
Mobile Structural Transformation and Revenue Momentum
Mobile revenue accelerated with a nine-month cumulative increase of JPY 29.9 billion year-on-year. Mobile-related segment contributed +JPY 27.2 billion to consolidated change factors. Mobile ARPU increased by JPY 190 year-on-year and smartphone churn improved (reduced by 0.01 percentage points year-on-year).
Shift to Higher-Value Customers and Improved Retention
UQ Mobile device-bundled contracts (higher ARPU) saw contract retention increase by 4 percentage points; overall brand migration from UQ to au turned positive on a quarterly basis, supporting LTV-focused strategy.
Financial Services Improvement
Credit card business drove strong profit growth with operating income up +30.5% year-on-year (cumulative). Personal deposit balances expanded ~1.3x year-on-year and number of gold credit card members rose +24.5% year-on-year.
Business Services and IoT Growth
Business Services posted strong momentum—Q3 alone growth +7.7% year-on-year. IoT connections exceeded 66 million (including SORACOM), contributing to double-digit IoT growth in parts of the business.
au Starlink Direct Adoption and Network Expansion
au Starlink Direct (launched April 2025) expanded to over 80 device types and reported roughly 3.5 million connections; coverage recently doubled to include Ogasawara Islands and ferry routes and will expand to the U.S. in March.
AI Infrastructure and Data Center Progress
Launched Osaka Sakai Data Center (Jan) and Miyazaki Network Center (Feb) to build an 'AI digital belt' and low-latency nationwide AI compute network; established new AI integration arm (KDDI iret) targeting ~3,000 personnel by FY2028 to capture AI platform demand.
Dividend Policy Maintained
Company confirmed there is no revision to the dividend forecast for FY March 2026 despite the disclosed subsidiary matter.
Negative Updates
Massive Fictitious Transactions at Consolidated Subsidiary
BIGLOBE and subsidiary G-PLAN engaged in suspected fictitious advertising-agency transactions. Reference impact on revenue to be canceled totals JPY 246 billion (JPY 96b before FY'24, JPY 82b FY'25, JPY 68b FY'26) based on currently recognized facts (subject to revision).
Significant Profit Reversal and Provisioning
Reversal of recorded operating income related to the matter is approximately JPY 50 billion (sum of ~JPY 8b, ~JPY 17b, and ~JPY 25b across periods). The company has provisioned for external outflows (commissions) with a total provisioning target of ~JPY 33 billion and JPY 17 billion provisioned as of Q3.
Investigation, Uncertainty and Earnings Disclosure Delay
A Special Investigation Committee (external attorneys and CPAs) was established Jan 14; Q3 FY'26 earnings release was postponed pending the committee report (targeted by end of March). Financial impacts remain undetermined and reference figures may be revised after investigations and auditor review.
Governance and Controls Failure
Management acknowledged serious governance failures and detection weaknesses: fictitious transaction volumes reportedly grew to 'hundreds of billions of yen per month' in recent periods and were not detected by prior controls, undermining trust in group governance.
Potential Legal/Recovery Risk and Collusion Questions
External outflow appears to have been routed to upstream advertising agencies (noted that #1 and #3 are the same entity); there is ongoing investigation into the number and role of involved agencies and potential recovery/legal actions. Company has not yet engaged police but may consider appropriate measures depending on investigation outcomes.
Materiality and Possible Additional Impairments
Beyond revenue reversals and provisioning, management indicated a possibility of recognizing impairment losses related to the matter in addition to the JPY 50b profit reversal and JPY 33b provisioning—total ultimate impact remains uncertain.
Reputational Damage and Stakeholder Impact
CEO issued an apology and acknowledged the matter could 'undermine the trust in the entire KDDI Group.' The issue affects customers, business partners, shareholders, investors and employees and forced management to prioritize governance remediation over other communications.
Company Guidance
KDDI said the Special Investigation Committee’s report is expected by end‑March and Q3 and FY‑March‑2026 results will be disclosed promptly then; the company currently estimates reversal of booked revenue of ¥96.0bn (pre‑FY‑24), ¥82.0bn (FY‑25) and ¥68.0bn (FY‑26) — ¥246.0bn total — and operating‑income reversals totaling about ¥50.0bn (≈¥8bn/¥17bn/¥25bn by period), with provisions for externally flowed commissions of ¥5bn/¥11bn/¥17bn (¥33bn total) and ¥17bn already provisioned through Q3 while efforts to recover up to ¥33bn continue; despite this, KDDI left its dividend forecast unchanged and reiterated operational momentum: Q3 nine‑month consolidated operating revenue +3.8%, operating income +2.0% and profit for the period +5.3%; mobile nine‑month revenue +¥29.9bn YoY, mobile ARPU +¥190 YoY, smartphone churn down 0.01pp YoY, device‑bundle retention +4pp and a 5G SA coverage target of >90% population by year‑end; au Starlink Direct has expanded to >80 device partners with ~10 million units and ~3.5 million connections, credit‑card operating income +30.5% YoY, personal deposits 1.3x YoY and gold card members +24.5% YoY, Business Services Q3 +7.7%, IoT >66 million connections, >1,000 drone ports, new AI hubs (Sakai live, Miyazaki opening) and an AI engineering headcount target of ~3,000 by FY2028.KDDI Financial Statement Overview
Summary
Mixed fundamentals: strong profitability and stable margins (gross margin 41.97%, net margin 11.82%) and solid ROE (13.97%) are offset by a steep TTM revenue decline (-32.08%), rising leverage (debt-to-equity 1.09), and pressured cash generation (TTM free cash flow growth -15.05%).Income Statement
KDDI's income statement shows a mixed performance. The TTM (Trailing-Twelve-Months) data indicates a significant revenue decline of 32.08%, which is concerning. However, the company maintains healthy margins with a gross profit margin of 41.97% and a net profit margin of 11.82%. The EBIT and EBITDA margins are stable at 18.44% and 29.86%, respectively. Despite the revenue drop, profitability remains strong, but the declining revenue trend poses a risk.65
Positive
Balance Sheet
The balance sheet reflects a moderate financial position. The debt-to-equity ratio has increased to 1.09 in the TTM, indicating higher leverage, which could be a risk if not managed properly. However, the return on equity remains solid at 13.97%, suggesting effective use of equity. The equity ratio is stable, indicating a balanced asset structure. Overall, the balance sheet shows stability but with increased leverage.70
Positive
Cash Flow
Cash flow analysis reveals some challenges. The free cash flow growth rate is negative at -15.05% in the TTM, indicating reduced cash generation. The operating cash flow to net income ratio is 0.14, suggesting moderate cash flow efficiency. The free cash flow to net income ratio is 0.72, reflecting decent cash conversion. While cash flow generation is under pressure, the company maintains a reasonable cash conversion rate.60
Neutral
| Breakdown | TTM | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.63T | 5.92T | 5.75T | 5.67T | 5.45T | 5.31T |
| Gross Profit | 1.92T | 2.51T | 2.43T | 2.41T | 2.46T | 2.38T |
| EBITDA | 1.37T | 1.78T | 1.62T | 1.71T | 1.78T | 1.76T |
| Net Income | 545.86B | 685.68B | 637.87B | 679.11B | 672.49B | 651.50B |
Balance Sheet | ||||||
| Total Assets | 18.02T | 16.88T | 14.15T | 11.92T | 11.08T | 10.54T |
| Cash, Cash Equivalents and Short-Term Investments | 1.49T | 921.17B | 887.21B | 844.97B | 1.12T | 840.08B |
| Total Debt | 5.40T | 4.55T | 2.39T | 1.65T | 1.74T | 1.76T |
| Total Liabilities | 12.54T | 11.23T | 8.35T | 6.25T | 5.57T | 5.28T |
| Stockholders Equity | 4.97T | 5.13T | 5.25T | 5.12T | 4.98T | 4.76T |
Cash Flow | ||||||
| Free Cash Flow | 1.04T | 958.47B | 956.97B | 444.74B | 793.08B | 1.06T |
| Operating Cash Flow | 1.41T | 1.25T | 1.71T | 1.08T | 1.47T | 1.68T |
| Investing Cash Flow | -1.08T | -1.18T | -832.43B | -732.48B | -761.59B | -658.92B |
| Financing Cash Flow | -509.17B | -33.55B | -476.48B | -669.84B | -727.26B | -585.57B |
KDDI Technical Analysis
Negative
17.56
Price Trends
17.15
Negative
16.88
Positive
16.92
Positive
Market Momentum
-0.05
Positive
46.90
Neutral
34.13
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For KDDIY, the sentiment is Negative. The current price of 17.56 is above the 20-day moving average (MA) of 17.14, above the 50-day MA of 17.15, and above the 200-day MA of 16.92, indicating a neutral trend. The MACD of -0.05 indicates Positive momentum. The RSI at 46.90 is Neutral, neither overbought nor oversold. The STOCH value of 34.13 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for KDDIY.
KDDI Peers Comparison
UnderperformOutperform
Sector (60)
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $33.83B | 27.17 | 10.10% | 3.15% | 5.74% | 7.12% | |
75 Outperform | $20.27B | 15.33 | 15.54% | 6.14% | -5.21% | -7.45% | |
62 Neutral | $64.29B | 14.31 | 13.75% | 2.38% | 4.04% | 85.18% | |
62 Neutral | $75.33B | 17.19 | 22.81% | 2.69% | 1.14% | 83.48% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
60 Neutral | $34.32B | -8.12 | -7.08% | 3.77% | 19.67% | -278.51% |
* Communication Services Sector Average
KDDIY
KDDI
16.92
0.44
2.69%
AMX
America Movil
24.53
10.68
77.11%
CHT
Chunghwa Telecom Co
43.51
5.41
14.20%
TLK
PT Telekomunikasi Indonesia Tbk
20.70
6.12
41.99%
VOD
Vodafone
14.88
6.24
72.28%
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.