First Time Loading...

Kansai Electric Power Co Inc
TSE:9503

Watchlist Manager
Kansai Electric Power Co Inc Logo
Kansai Electric Power Co Inc
TSE:9503
Watchlist
Price: 2 301.5 JPY -0.43% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.2T
-2%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+39%
5 Years
+28%
7 Years
+36%
10 Years
+32%
780B
+33%
Operating Income
Growth Rates:
1 Year
-
3 Years
+331%
5 Years
+379%
7 Years
+173%
10 Years
-
493.1B
+6%
Net Income
Growth Rates:
1 Year
-
3 Years
+351%
5 Years
+402%
7 Years
+186%
10 Years
-

Earnings Waterfall
Kansai Electric Power Co Inc

Revenue
4.2T JPY
Cost of Revenue
-3.4T JPY
Gross Profit
780B JPY
Operating Expenses
-2m JPY
Operating Income
780B JPY
Other Expenses
-286.8B JPY
Net Income
493.1B JPY

Income Statement
Kansai Electric Power Co Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
3 175 603
N/A
3 327 484
+5%
3 401 220
+2%
3 393 704
0%
3 399 848
+0%
3 406 030
+0%
3 413 864
+0%
3 369 105
-1%
3 315 468
-2%
3 245 906
-2%
3 159 373
-3%
3 120 473
-1%
3 072 698
-2%
3 011 337
-2%
3 022 226
+0%
3 044 623
+1%
3 062 865
+1%
3 133 632
+2%
3 145 699
+0%
3 195 688
+2%
3 259 185
+2%
3 307 661
+1%
3 357 963
+2%
3 331 205
-1%
3 284 755
-1%
3 184 259
-3%
3 099 870
-3%
3 052 857
-2%
3 007 191
-1%
3 092 398
+3%
2 959 793
-4%
2 848 497
-4%
2 857 929
+0%
2 851 894
0%
3 050 617
+7%
3 377 207
+11%
3 675 259
+9%
3 951 884
+8%
4 150 910
+5%
4 240 723
+2%
4 176 812
-2%
Gross Profit
Cost of Revenue
(3 299 701)
(3 295 120)
(3 484 898)
(3 515 068)
(3 530 506)
(3 383 683)
(3 368 862)
(3 276 186)
(3 147 075)
(2 881 509)
(2 926 534)
(2 871 220)
(2 787 286)
(2 680 511)
(2 817 135)
(2 833 867)
(2 860 977)
(2 787 602)
(2 926 874)
(3 020 793)
(3 096 440)
(2 993 363)
(3 132 583)
(3 089 669)
(3 039 515)
(2 878 626)
(2 903 433)
(2 841 762)
(2 826 036)
(2 854 858)
(2 840 957)
(2 741 137)
(2 766 847)
(2 669 478)
(3 016 137)
(3 540 929)
(3 883 591)
(3 921 449)
(3 903 396)
(3 652 635)
(3 396 849)
Gross Profit
(124 098)
N/A
32 364
N/A
(83 678)
N/A
(121 364)
-45%
(130 658)
-8%
22 347
N/A
45 002
+101%
92 919
+106%
168 393
+81%
364 397
+116%
232 839
-36%
249 253
+7%
285 412
+15%
330 826
+16%
205 091
-38%
210 756
+3%
201 888
-4%
346 030
+71%
218 825
-37%
174 895
-20%
162 745
-7%
314 298
+93%
225 380
-28%
241 536
+7%
245 240
+2%
305 633
+25%
196 437
-36%
211 095
+7%
181 155
-14%
237 540
+31%
118 836
-50%
107 360
-10%
91 082
-15%
182 416
+100%
34 480
-81%
(163 722)
N/A
(208 332)
-27%
30 435
N/A
247 514
+713%
588 088
+138%
779 963
+33%
Operating Income
Operating Expenses
0
(104 075)
0
0
0
(100 947)
(1)
0
(1)
(107 695)
(1)
(1)
(1)
(113 079)
(1)
(1)
0
(118 479)
0
0
(1)
(109 445)
(2)
0
0
(98 677)
0
(2)
(2)
(91 794)
795
1 004
(2)
(83 091)
(1)
0
1
(82 491)
412
(2)
(2)
Selling, General & Administrative
0
(87 729)
0
0
0
(84 992)
0
0
0
(92 407)
0
0
0
(98 444)
0
0
0
(105 330)
0
0
0
(96 810)
0
0
0
(89 270)
0
0
0
(85 349)
0
0
0
(83 090)
0
0
0
(82 490)
0
0
0
Depreciation & Amortization
0
(16 346)
0
0
0
(15 955)
0
0
0
(15 287)
0
0
0
(14 634)
0
0
0
(13 149)
0
0
0
(12 634)
0
0
0
(9 406)
0
0
0
(6 444)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(1)
0
(1)
(1)
(1)
0
0
(1)
(1)
0
0
0
0
0
(1)
(1)
(2)
0
0
(1)
0
0
0
(1)
795
1 004
(2)
(1)
(1)
0
1
(1)
412
0
0
Operating Income
(124 098)
N/A
(71 711)
+42%
(83 678)
-17%
(121 364)
-45%
(130 658)
-8%
(78 600)
+40%
45 001
N/A
92 919
+106%
168 392
+81%
256 702
+52%
232 838
-9%
249 252
+7%
285 411
+15%
217 747
-24%
205 090
-6%
210 755
+3%
201 888
-4%
227 551
+13%
218 825
-4%
174 895
-20%
162 744
-7%
204 853
+26%
225 378
+10%
241 536
+7%
245 240
+2%
206 956
-16%
196 437
-5%
211 093
+7%
181 153
-14%
145 746
-20%
119 631
-18%
108 364
-9%
91 080
-16%
99 325
+9%
34 479
-65%
(163 722)
N/A
(208 331)
-27%
(52 056)
+75%
247 926
N/A
588 086
+137%
779 961
+33%
Pre-Tax Income
Interest Income Expense
(36 717)
(35 188)
(33 485)
(32 899)
(32 343)
(29 621)
(27 789)
(27 482)
(22 790)
(22 514)
(21 733)
(20 668)
(22 809)
(22 739)
(22 737)
(19 467)
(17 465)
(14 589)
(12 709)
(10 161)
(8 277)
(5 129)
(495)
748
5 397
4 038
3 324
2 596
4 816
3 572
4 177
3 698
(90)
14 236
20 902
28 100
34 156
19 945
26 082
26 916
17 377
Non-Reccuring Items
1 244
3 184
3 019
2 841
1 200
(1 760)
(14 394)
(14 563)
(16 190)
(19 796)
(12 810)
(8 283)
(5 100)
1 034
962
(1 160)
(1 192)
(1 495)
(2 554)
(15 476)
(13 955)
(30 364)
(28 741)
(15 897)
(15 906)
(23 184)
(23 886)
(24 028)
(23 344)
1 446
0
0
(10 453)
(10 639)
(10 216)
(10 385)
873
837
0
1 518
(120 149)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
11 189
0
0
0
15 311
0
0
0
0
2 592
17 319
17 319
17 941
0
0
0
6 966
0
0
0
0
0
6 372
10 653
11 533
0
0
0
0
0
0
0
Total Other Income
(5 079)
(4 427)
16 109
13 215
7 880
(4 831)
(17 239)
(13 183)
(9 214)
(3 726)
4 743
6 857
3 758
(14 193)
2 969
1 756
5 575
4 141
2 669
(5 043)
(9 091)
(14 029)
3 069
(1 037)
4 907
(6 419)
(905)
(3 154)
(837)
4 532
3 966
9 069
5 769
10 861
40 274
32 711
17 639
25 446
5 172
1 339
13 200
Pre-Tax Income
(164 650)
N/A
(108 142)
+34%
(98 035)
+9%
(138 207)
-41%
(153 921)
-11%
(114 812)
+25%
(14 421)
+87%
37 691
N/A
120 198
+219%
221 855
+85%
203 038
-8%
227 158
+12%
261 260
+15%
197 160
-25%
186 284
-6%
191 884
+3%
188 806
-2%
215 608
+14%
208 823
-3%
161 534
-23%
148 740
-8%
173 272
+16%
199 211
+15%
225 350
+13%
239 638
+6%
188 357
-21%
174 970
-7%
186 507
+7%
161 788
-13%
155 296
-4%
127 774
-18%
127 503
0%
96 959
-24%
125 316
+29%
85 439
-32%
(113 296)
N/A
(155 663)
-37%
(5 828)
+96%
279 180
N/A
617 859
+121%
690 389
+12%
Net Income
Tax Provision
38 720
10 899
5 363
28 693
24 773
(33 244)
(51 498)
(75 828)
(89 053)
(80 357)
(73 481)
(78 604)
(88 791)
(56 351)
(53 684)
(55 144)
(52 056)
(63 087)
(62 342)
(51 770)
(50 804)
(57 530)
(64 586)
(69 094)
(71 715)
(57 143)
(53 507)
(58 064)
(51 100)
(44 258)
(36 866)
(33 108)
(25 373)
(35 628)
(21 556)
34 364
46 805
26 643
(52 647)
(148 179)
(192 724)
Income from Continuing Operations
(125 930)
(97 243)
(92 672)
(109 514)
(129 148)
(148 056)
(65 919)
(38 137)
31 145
141 498
129 557
148 554
172 469
140 809
132 600
136 740
136 750
152 521
146 481
109 764
97 936
115 742
134 625
156 256
167 923
131 214
121 463
128 443
110 688
111 038
90 908
94 395
71 586
89 688
63 883
(78 932)
(108 858)
20 815
226 533
469 680
497 665
Income to Minority Interest
(169)
(165)
(305)
(325)
(240)
(317)
(497)
(382)
(577)
(697)
(773)
(907)
(168)
(18)
(100)
(79)
(1 341)
(639)
(506)
(341)
264
(664)
(671)
(764)
(1 678)
(1 211)
(1 113)
(1 203)
(1 439)
(2 060)
(2 586)
(2 640)
(4 177)
(3 852)
(4 748)
(4 802)
(3 322)
(3 134)
(4 236)
(4 556)
(4 520)
Net Income (Common)
(126 101)
N/A
(97 408)
+23%
(92 977)
+5%
(109 841)
-18%
(129 387)
-18%
(148 375)
-15%
(66 420)
+55%
(38 521)
+42%
30 564
N/A
140 800
+361%
128 782
-9%
147 647
+15%
172 301
+17%
140 789
-18%
132 499
-6%
136 659
+3%
135 406
-1%
151 880
+12%
145 973
-4%
109 421
-25%
98 197
-10%
115 077
+17%
133 953
+16%
155 490
+16%
166 246
+7%
130 002
-22%
120 348
-7%
127 238
+6%
109 248
-14%
108 978
0%
88 324
-19%
91 756
+4%
67 408
-27%
85 835
+27%
59 134
-31%
(83 734)
N/A
(112 180)
-34%
17 679
N/A
222 294
+1 157%
465 120
+109%
493 141
+6%
EPS (Diluted)
-141.05
N/A
-108.95
+23%
-104
+5%
-122.86
-18%
-144.72
-18%
-166.06
-15%
-74.37
+55%
-43.12
+42%
34.22
N/A
157.59
+361%
144.21
-8%
165.33
+15%
192.94
+17%
157.58
-18%
148.37
-6%
153.03
+3%
151.63
-1%
170
+12%
163.46
-4%
122.53
-25%
109.94
-10%
128.83
+17%
149.97
+16%
174.09
+16%
186.13
+7%
145.55
-22%
134.74
-7%
142.46
+6%
122.32
-14%
122.02
0%
98.89
-19%
102.76
+4%
75.49
-27%
96.14
+27%
66.25
-31%
-93.82
N/A
-125.69
-34%
19.81
N/A
249.07
+1 157%
521.14
+109%
552.53
+6%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.