PerpEquities

Kioxia Holdings Corporation (KIOXIA) financials

JPX · Technology · Semiconductors · 15,249 employees · CEO Hiroo Oota

Price
¥13,470.00 -7.14%
Market cap
¥21.5T
Enterprise value
¥20.9T
Last report
Q2 '26 filed 2026-09-30
Next report
2027-02-12 EPS est. ¥1,000.42
Revenue (TTM)¥5.79T+264.8% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)69.8%+52.3 pp vs a year agoOperating income ¥4.04T
Net income (TTM)¥2.69T+1,634.5% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)¥2.55T+1,860.1% vs a year agoCapex ¥273B
Diluted EPS (TTM)¥1,640.94+1,608.5% vs a year agoSum of the last 4 quarters
Net cash¥595B+154.4% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap
¥21.5T
EV ¥20.9T
Revenue
¥5.79T
Trailing 12 months
Revenue growth
+334%
FY2027 consensus
Profit margin
46.5%
Net income / revenue, TTM
P/E
8.1×
Forward 3.8× (FY2027)
P/S
3.7×
Price / sales, TTM
EV / EBITDA
4.8×
TTM
Free cash flow
¥2.55T
Trailing 12 months
Net income
¥2.69T
Trailing 12 months
Revenue estimate
¥10.1T
FY2027 consensus
Earnings
2027-02-12
Revenue est. ¥2.83T
Dividend
–
No dividend

Key takeaways

Computed from the reported numbers - every statement carries the figure it rests on.

  • Last report (2026-10-30): revenue beat by 0.5%, EPS missed by 1.0%Revenue ¥2.48T vs ¥2.47T expected (+0.5%); EPS ¥837.49 vs ¥845.86 (-1.0%).
  • Revenue growth accelerating: 453.2% year on yearQ2 '26 revenue ¥2.48T, against an average of 154.6% over the four quarters before.
  • Operating margin 69.8% (TTM), +52.3 pp on a year agoOperating income grew 1,352.4% while revenue grew 264.8%.
  • Capex 4.7% of revenue (a year ago 17.6%)¥273B invested in the last 4 quarters (-2.3% on a year earlier). Free cash flow ¥2.55T = 94.6% of net income.
  • Returned ¥477B to shareholders = 18.7% of free cash flowBuybacks ¥477B (a year earlier ¥323B), dividends ¥0, stock-based pay ¥0 (TTM).
  • Diluted share count down 0.4% in a year1.63B diluted shares in Q2 '26, 1.64B a year earlier.
  • Net cash ¥595BCash + short-term investments ¥1.4T, debt incl. leases ¥803B; a year ago net debt ¥1.09T.

Last quarter: Q2 '26

Quarter ended 2026-09-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.

Quarter vs a year ago

Q2 '26Year agoChange
Revenue¥2.48T¥448B+453.2%
Gross margin82.8%27.2%+55.5 pp
Operating income¥2T¥85.9B+2,223.8%
Operating margin80.5%19.2%+61.3 pp
Net income¥1.36T¥40.7B+3,234.1%
Diluted EPS¥832.31¥24.86+3,248.0%
Operating cash flow¥1.51T¥114B+1,226.9%
Capex¥84.1B¥90.6B-7.2%
Free cash flow¥1.43T¥23.4B+5,999.3%
R&D¥0¥0–
Stock-based compensation¥0¥0–

Reported vs consensus

2026-10-30
ActualConsensusvs consensus
Revenue¥2.48T¥2.47T+0.5%
EPS (as estimated)¥837.49¥845.86-1.0%

From the report of 2026-10-30 for Q2 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.

EPS vs consensus

last 8 reports

Revenue

Where the money comes from - by business line and by region, quarter by quarter.

Revenue, operating income and growth

quarterly

Margins & cost structure

How much of each unit of revenue is left at each level - and where the costs go.

Margins

quarterly

Costs as % of revenue

quarterly

Cash flow & capital allocation

Cash generated, what it is spent on, and what reaches shareholders.

Operating cash flow, capex, free cash flow

quarterly

Uses of cash vs operating cash flow

fiscal years

Last 4 quarters

cash flow statement
Operating cash flow
¥2.82T
Capex
-¥273B
Buybacks
-¥477B
Dividends
¥0
Acquisitions
¥2.76B
Net debt issued
-¥535B
Stock-based compensation
¥0
Free cash flow
¥2.55T
Returned to shareholders / FCF
18.7%

Share count and EPS

quarterly, diluted

Balance sheet

Liquidity, investments and debt at each quarter end.

Cash, investments and debt

quarter ends

Valuation & returns

Today's multiples against the company's own last five fiscal years; analyst targets and ratings.

Multiples and returns

TTM vs 5 fiscal years
Now5y averageWhere today sits in the 5-year range
P/E (TTM)8.1×10.5× 3 of 5 years4.6× – 18.6×
EV / EBITDA4.8×12.0×2.5× – 38.5×
EV / Sales3.6×2.1×1.1× – 4.8×
Price / FCF8.4×13.8× 3 of 5 years5.0× – 30.8×
Price / Book7.4×2.7×1.1× – 7.4×
FCF yield11.8%1.8%-19.4% – 20.2%
Return on invested capital70.6%5.9%-9.8% – 21.8%
Return on equity139.7%2.9%-54.2% – 39.6%

Outlook

Analyst consensus for the coming fiscal years and what it implies at today's price.

Consensus estimates

Fiscal yearRevenueGrowthEPSGrowthP/E at today's priceAnalysts (EPS)
FY2027¥10.1T+333.6%¥3,513.76+944.6%3.8×17
FY2028¥13.6T+34.3%¥4,956.43+41.1%2.7×17
FY2029¥15T+10.1%¥5,583.79+12.7%2.4×15
FY2030¥19.9T+32.7%¥6,411.23+14.8%2.1×6
FY2031¥23.2T+16.5%¥6,810.67+6.2%2.0×7

Financial statements

Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.

Income statementRevenue, costs, operating income, net income and EPSOpenBalance sheetCash, investments, assets, debt, liabilities and equityOpenCash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates: Financial Modeling Prep.

Data as of 2026-11-01