The Kansai Electric Power Company, Incorporated (9503)

Basic

  • Market Cap

    ¥1,777.65B

  • EV

    ¥6,126.85B

  • Shares Out

    892.84M

  • Revenue

    ¥4,240.72B

  • Employees

    31,628

Margins

  • Gross

    13.87%

  • EBITDA

    22.15%

  • Operating

    13.87%

  • Pre-Tax

    14.57%

  • Net

    10.97%

  • FCF

    12.88%

Returns (5Yr Avg)

  • ROA

    1.01%

  • ROE

    5.66%

  • ROCE

    2.09%

  • ROIC

    1.53%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥2,546

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥4,751.45

  • Earnings (Dil)

    ¥521.14

  • FCF

    ¥611.97

  • Book Value

    ¥2,473.44

Growth (CAGR)

  • Rev 3Yr

    11.58%

  • Rev 5Yr

    5.82%

  • Rev 10Yr

    3.3%

  • Dil EPS 3Yr

    54.08%

  • Dil EPS 5Yr

    33.59%

  • Dil EPS 10Yr

    15.36%

  • Rev Fwd 2Yr

    -0.51%

  • EBITDA Fwd 2Yr

    62.68%

  • EPS Fwd 2Yr

    286.14%

  • EPS LT Growth Est

    69%

Dividends

  • Yield

    —

  • Payout

    9.59%

  • DPS

    ¥50

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    2.13%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    8.63%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

3,307,661.0

3,184,259.0

3,092,398.0

2,851,894.0

3,951,883.0

4,240,722.0

Other Revenues, Total

—

—

—

—

1.0

1.0

Total Revenues

3,307,661.0

3,184,259.0

3,092,398.0

2,851,894.0

3,951,884.0

4,240,723.0

Total Revenues % Chg.

5.6%

-3.7%

-2.9%

-7.8%

38.6%

25.6%

Cost of Goods Sold, Total

3,102,807.0

2,977,303.0

2,946,652.0

2,752,569.0

4,003,940.0

3,652,636.0

Gross Profit

204,854.0

206,956.0

145,746.0

99,325.0

-52,056.0

588,087.0

Operating Income

204,854.0

206,956.0

145,746.0

99,325.0

-52,056.0

588,087.0

Interest Expense, Total

-30,430.0

-25,875.0

-22,462.0

-20,168.0

-24,324.0

-27,002.0

Interest And Investment Income

13,630.0

16,041.0

12,331.0

14,341.0

20,938.0

28,116.0

Net Interest Expenses

-16,800.0

-9,834.0

-10,131.0

-5,827.0

-3,386.0

1,114.0

Income (Loss) On Equity Invest.

11,671.0

13,872.0

13,703.0

10,312.0

23,331.0

16,117.0

Currency Exchange Gains (Loss)

—

—

—

9,751.0

—

9,685.0

Other Non Operating Income (Expenses)

-14,031.0

-6,420.0

4,532.0

10,860.0

25,444.0

1,334.0

EBT, Excl. Unusual Items

185,694.0

204,574.0

153,850.0

124,421.0

-6,667.0

616,337.0

Gain (Loss) On Sale Of Investments

-18,093.0

-24,141.0

—

—

—

—

Gain (Loss) On Sale Of Assets

17,941.0

6,966.0

—

11,533.0

—

—

Other Unusual Items

-12,271.0

957.0

1,446.0

-10,639.0

837.0

1,518.0

EBT, Incl. Unusual Items

173,271.0

188,356.0

155,296.0

125,315.0

-5,830.0

617,855.0

Income Tax Expense

57,530.0

57,143.0

44,258.0

35,628.0

-26,643.0

148,179.0

Earnings From Continuing Operations

115,741.0

131,213.0

111,038.0

89,687.0

20,813.0

469,676.0

Minority Interest

-664.0

-1,211.0

-2,060.0

-3,852.0

-3,134.0

-4,556.0

Net Income

115,077.0

130,002.0

108,978.0

85,835.0

17,679.0

465,120.0

Net Income to Common Incl Extra Items

115,077.0

130,002.0

108,978.0

85,835.0

17,679.0

465,120.0

Net Income to Common Excl. Extra Items

115,077.0

130,002.0

108,978.0

85,835.0

17,679.0

465,120.0

Total Shares Outstanding

893.2

893.1

893.1

892.5

892.5

892.8

Weighted Avg. Shares Outstanding

893.2

893.2

893.1

892.8

892.5

892.5

Weighted Avg. Shares Outstanding Dil

893.2

893.2

893.1

892.8

892.5

892.5

EPS

128.8

145.6

122.0

96.1

19.8

521.1

EPS Diluted

128.8

145.6

122.0

96.1

19.8

521.1

EBITDA

565,111.0

508,583.0

448,904.0

427,805.0

282,012.0

939,309.0