Loading...
XJPX9513
Market cap3.03bUSD
Dec 25, Last price  
2,564.50JPY
1D
3.75%
1Q
7.02%
Jan 2017
-3.31%
Name

Electric Power Development Co Ltd

Chart & Performance

D1W1MN
XJPX:9513 chart
P/E
6.03
P/S
0.37
EPS
425.28
Div Yield, %
3.71%
Shrs. gr., 5y
-0.02%
Rev. gr., 5y
6.99%
Revenues
1.26t
-31.70%
594,375,000,000621,932,000,000573,276,000,000587,780,000,000704,936,000,000584,483,000,000635,975,000,000654,600,000,000656,055,000,000706,834,000,000750,626,000,000780,071,000,000744,401,000,000856,251,000,000897,365,000,000913,774,000,000909,143,000,0001,084,620,000,0001,841,921,000,0001,257,998,000,000
Net income
77.77b
-31.59%
35,559,000,00043,577,000,00035,167,000,00029,311,000,00019,457,000,00029,149,000,00019,583,000,00016,113,000,00029,808,000,00028,694,000,00043,206,000,00040,081,000,00041,429,000,00068,448,000,00046,252,000,00042,277,000,00022,304,000,00069,687,000,000113,689,000,00077,774,000,000
CFO
254.02b
+63.01%
172,637,000,000173,954,000,000157,241,000,000136,252,000,000158,628,000,000169,148,000,000151,236,000,000125,891,000,000119,786,000,000122,110,000,000147,813,000,000146,164,000,000115,440,000,000160,310,000,000148,423,000,000159,245,000,000167,959,000,000128,380,000,000155,832,000,000254,021,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 29, 2025

Profile

Electric Power Development Co., Ltd. engages in the wholesale supply of hydroelectric and thermal power in Japan. It also produces wood fuel, carbonized sewage sludge fuel, and other biomass fuels, as well as generates and transmits electricity. In addition, the company invests in, imports, transports, and sells coal; sells fly ash; procures forest offcut; produces and sells fertilizers using ash; manufactures, sells, and markets activated coke; operates welfare facilities, wood pellet manufacturing facilities, and nuclear power plants; operates and maintains telecommunication facilities and waste-fueled power generation plants; and constructs and maintains electronic and communication facilities. Further, it engages in the ocean transportation of coal for thermal power plants; research, planning, analysis of environmental conservation; surveying of and compensation for construction sites; the provision of investment management, and research and development of projects; facility maintenance and business process outsourcing services; development of computer software; and ocean transportation of ash and fly ash. Additionally, the company provides civil engineering, and construction management and services; and engineering services for atmospheric and water pollutant removal equipment. It has 60 hydroelectric power plants with a total capacity of 8,560 MW; 12 thermal power generation facilities with a total capacity of 9,117 MW; 23 wind power facilities with a total capacity of 540 MW; 1 geo-thermal facilities with a total capacity of 23 MW; and 2,404.8 kilometers of power transmission lines, and 9 substations and converter stations, as well as operates 33 power generation facilities with a total capacity of 6,544 MW located in Thailand, the United States, China, and internationally. The company was incorporated in 1952 and is headquartered in Tokyo, Japan.
URL
https://www.jpower.co.jp/
IPO date
Oct 06, 2004
Employees
7,078
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
1,257,998,000
-31.70%
1,841,921,000
69.82%
1,084,620,000
19.30%
Cost of revenue
1,160,002,000
1,668,389,000
1,006,233,000
Unusual Expense (Income)
NOPBT
97,996,000
173,532,000
78,387,000
NOPBT Margin
7.79%
9.42%
7.23%
Operating Taxes
33,839,000
51,799,000
(1,938,000)
Tax Rate
34.53%
29.85%
NOPAT
64,157,000
121,733,000
80,325,000
Net income
77,774,000
-31.59%
113,689,000
63.14%
69,687,000
212.44%
Dividends
(17,386,000)
(14,647,000)
(13,725,000)
Dividend yield
3.81%
3.75%
4.29%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
204,479,000
218,089,000
243,632,000
Long-term debt
1,663,810,000
1,670,838,000
1,550,607,000
Deferred revenue
9,000
67,399,000
73,236,000
Other long-term liabilities
103,141,000
36,287,000
48,168,000
Net debt
1,026,154,000
1,152,757,000
1,233,631,000
Cash flow
Cash from operating activities
254,021,000
155,832,000
128,380,000
CAPEX
(115,840,000)
(144,862,000)
(135,282,000)
Cash from investing activities
(161,954,000)
(150,839,000)
(178,846,000)
Cash from financing activities
(65,864,000)
96,021,000
84,070,000
FCF
(49,632,000)
(27,606,000)
(21,130,000)
Balance
Cash
431,960,000
342,018,000
223,072,000
Long term investments
410,175,000
394,152,000
337,536,000
Excess cash
779,235,100
644,073,950
506,377,000
Stockholders' equity
1,205,260,000
1,064,941,000
844,231,000
Invested Capital
2,524,058,900
2,511,701,050
2,352,854,000
ROIC
2.55%
5.00%
3.52%
ROCE
2.94%
5.46%
2.73%
EV
Common stock shares outstanding
182,864
183,049
183,049
Price
2,496.00
17.13%
2,131.00
21.91%
1,748.00
-9.62%
Market cap
456,429,203
17.01%
390,077,419
21.91%
319,969,652
-9.62%
EV
1,599,739,203
1,650,898,419
1,601,675,652
EBITDA
208,309,000
281,174,000
175,384,000
EV/EBITDA
7.68
5.87
9.13
Interest
30,937,000
27,368,000
22,442,000
Interest/NOPBT
31.57%
15.77%
28.63%