First Time Loading...

Chugoku Electric Power Co Inc
TSE:9504

Watchlist Manager
Chugoku Electric Power Co Inc Logo
Chugoku Electric Power Co Inc
TSE:9504
Watchlist
Price: 1 040 JPY -4.28% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
-4%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+34%
5 Years
+26%
7 Years
+44%
10 Years
+41%
213.9B
+26%
Operating Income
Growth Rates:
1 Year
-
3 Years
+286%
5 Years
+778%
7 Years
+281%
10 Years
-
131.9B
+457%
Net Income
Growth Rates:
1 Year
-
3 Years
+256%
5 Years
+1 039%
7 Years
+394%
10 Years
-

Earnings Waterfall
Chugoku Electric Power Co Inc

Revenue
1.7T JPY
Cost of Revenue
-1.5T JPY
Gross Profit
213.9B JPY
Operating Expenses
-2m JPY
Operating Income
213.9B JPY
Other Expenses
-82B JPY
Net Income
131.9B JPY

Income Statement
Chugoku 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
1 221 611
N/A
1 256 054
+3%
1 284 386
+2%
1 286 410
+0%
1 294 217
+1%
1 299 624
+0%
1 294 513
0%
1 280 894
-1%
1 263 302
-1%
1 231 572
-3%
1 211 636
-2%
1 205 801
0%
1 196 405
-1%
1 200 379
+0%
1 222 612
+2%
1 255 357
+3%
1 282 447
+2%
1 314 967
+3%
1 327 042
+1%
1 352 542
+2%
1 368 163
+1%
1 376 979
+1%
1 388 458
+1%
1 371 784
-1%
1 368 957
0%
1 347 352
-2%
1 327 211
-1%
1 309 038
-1%
1 286 565
-2%
1 307 498
+2%
1 219 678
-7%
1 148 965
-6%
1 132 046
-1%
1 136 646
+0%
1 231 296
+8%
1 400 937
+14%
1 553 461
+11%
1 694 602
+9%
1 780 927
+5%
1 786 375
+0%
1 719 543
-4%
Gross Profit
Cost of Revenue
(1 229 784)
(1 192 511)
(1 241 930)
(1 240 430)
(1 237 000)
(1 185 241)
(1 234 462)
(1 227 728)
(1 204 624)
(1 136 108)
(1 162 803)
(1 147 436)
(1 140 306)
(1 119 989)
(1 195 958)
(1 235 914)
(1 258 787)
(1 230 606)
(1 292 395)
(1 318 547)
(1 343 810)
(1 312 172)
(1 361 532)
(1 335 358)
(1 318 782)
(1 253 195)
(1 268 643)
(1 247 508)
(1 231 142)
(1 225 098)
(1 206 350)
(1 159 048)
(1 172 115)
(1 154 772)
(1 316 280)
(1 537 570)
(1 694 144)
(1 722 327)
(1 732 380)
(1 617 032)
(1 505 632)
Gross Profit
(8 173)
N/A
63 543
N/A
42 456
-33%
45 980
+8%
57 217
+24%
114 383
+100%
60 051
-48%
53 166
-11%
58 678
+10%
95 464
+63%
48 833
-49%
58 365
+20%
56 099
-4%
80 390
+43%
26 654
-67%
19 443
-27%
23 660
+22%
84 361
+257%
34 647
-59%
33 995
-2%
24 353
-28%
64 807
+166%
26 926
-58%
36 426
+35%
50 175
+38%
94 157
+88%
58 568
-38%
61 530
+5%
55 423
-10%
82 400
+49%
13 328
-84%
(10 083)
N/A
(40 069)
-297%
(18 126)
+55%
(84 984)
-369%
(136 633)
-61%
(140 683)
-3%
(27 725)
+80%
48 547
N/A
169 343
+249%
213 911
+26%
Operating Income
Operating Expenses
0
(54 551)
(2)
(1)
(2)
(43 042)
(1)
(3)
(1)
(45 449)
(2)
(1)
(2)
(45 870)
(1)
1
(1)
(44 735)
2
(2)
0
(45 277)
(3)
(1)
(2)
(45 987)
(1)
0
0
(48 117)
0
(1)
0
(42 618)
0
(1)
1
(41 167)
(1)
(1)
(2)
Selling, General & Administrative
0
(48 136)
0
0
0
(36 465)
0
0
0
(38 682)
0
0
0
(39 652)
0
0
0
(38 806)
0
0
0
(39 443)
0
0
0
(40 836)
0
0
0
(44 992)
0
0
0
(38 661)
0
0
0
(36 085)
0
0
0
Depreciation & Amortization
0
(6 414)
0
0
0
(6 576)
0
0
0
(6 765)
0
0
0
(6 218)
0
0
0
(5 928)
0
0
0
(5 833)
0
0
0
(5 150)
0
0
0
(3 124)
0
0
0
(3 957)
0
0
0
(5 082)
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
(2)
(1)
(1)
(3)
(1)
(2)
(2)
(1)
(2)
0
(1)
1
(1)
(1)
2
(2)
0
(1)
(3)
(1)
(2)
(1)
(1)
0
0
(1)
0
0
0
0
0
(1)
1
0
(1)
(1)
(2)
Operating Income
(8 173)
N/A
8 992
N/A
42 454
+372%
45 979
+8%
57 215
+24%
71 341
+25%
60 050
-16%
53 163
-11%
58 677
+10%
50 015
-15%
48 831
-2%
58 364
+20%
56 097
-4%
34 520
-38%
26 653
-23%
19 444
-27%
23 659
+22%
39 626
+67%
34 649
-13%
33 993
-2%
24 353
-28%
19 530
-20%
26 923
+38%
36 425
+35%
50 173
+38%
48 170
-4%
58 567
+22%
61 530
+5%
55 423
-10%
34 283
-38%
13 328
-61%
(10 084)
N/A
(40 069)
-297%
(60 744)
-52%
(84 984)
-40%
(136 634)
-61%
(140 682)
-3%
(68 892)
+51%
48 546
N/A
169 342
+249%
213 909
+26%
Pre-Tax Income
Interest Income Expense
(17 415)
(15 631)
(15 296)
(15 254)
(15 538)
(14 733)
(13 112)
(13 113)
(12 703)
(13 885)
(15 051)
(16 247)
(16 470)
(14 688)
(13 102)
(11 626)
(10 481)
(12 675)
(12 415)
(11 395)
(914)
2 375
2 884
3 605
(7 340)
(8 280)
(8 148)
(8 308)
(6 075)
(5 623)
(3 959)
(2 381)
(1 321)
970
16
(3 105)
(5 092)
(21 041)
(22 395)
(21 273)
(20 372)
Non-Reccuring Items
(2 661)
(4 153)
(3 823)
(2 463)
(2 877)
(2 448)
(2 198)
(1 938)
(4 804)
(4 065)
(5 156)
(5 452)
(2 501)
(3 578)
(3 332)
(3 530)
(4 976)
(3 581)
(3 568)
(10 066)
(7 946)
(8 247)
(7 903)
85 775
85 729
84 443
84 427
(2 319)
(2 213)
(11 463)
(11 411)
(9 339)
(8 563)
3 105
(5 671)
1 466
(74 439)
(92 706)
(76 026)
(79 154)
(5 539)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
5 834
6 286
6 286
0
0
0
0
0
0
0
0
0
0
0
1 573
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3 735
0
0
0
Total Other Income
(934)
3 005
2 635
3 432
3 388
2 189
1 410
1 709
269
3 097
11 484
4 740
1 390
(343)
(711)
204
4 649
3 750
1 566
602
(255)
(338)
1 927
2 137
2 409
(40)
(314)
372
858
1 431
3 727
3 375
1 291
470
(2 532)
(2 137)
(16 196)
(2 670)
(9 615)
(11 848)
(1 227)
Pre-Tax Income
(29 183)
N/A
(7 787)
+73%
25 970
N/A
31 694
+22%
42 188
+33%
56 349
+34%
46 150
-18%
45 655
-1%
47 725
+5%
41 448
-13%
40 108
-3%
41 405
+3%
38 516
-7%
15 911
-59%
9 508
-40%
4 492
-53%
12 851
+186%
27 120
+111%
20 232
-25%
13 134
-35%
15 238
+16%
14 893
-2%
23 831
+60%
127 942
+437%
130 971
+2%
124 293
-5%
134 532
+8%
51 275
-62%
47 993
-6%
18 628
-61%
1 685
-91%
(18 429)
N/A
(48 662)
-164%
(56 199)
-15%
(93 171)
-66%
(140 410)
-51%
(236 409)
-68%
(181 574)
+23%
(59 490)
+67%
57 067
N/A
186 771
+227%
Net Income
Tax Provision
7 736
(1 304)
(12 759)
(13 216)
(16 077)
(22 329)
(17 886)
(18 737)
(20 495)
(14 505)
(14 668)
(13 098)
(12 231)
(4 962)
(2 748)
338
(4 588)
(6 756)
(6 004)
(6 240)
(4 207)
(3 958)
(5 752)
(34 215)
(35 058)
(34 150)
(35 058)
(12 292)
(10 915)
(4 105)
(127)
5 025
13 483
16 175
27 703
37 829
44 627
25 987
(6 654)
(33 935)
(55 485)
Income from Continuing Operations
(21 447)
(9 091)
13 211
18 478
26 111
34 020
28 264
26 918
27 230
26 943
25 440
28 307
26 285
10 949
6 760
4 830
8 263
20 364
14 228
6 894
11 031
10 935
18 079
93 727
95 913
90 143
99 474
38 983
37 078
14 523
1 558
(13 404)
(35 179)
(40 024)
(65 468)
(102 581)
(191 782)
(155 587)
(66 144)
23 132
131 286
Income to Minority Interest
(112)
(292)
(304)
(335)
(296)
(167)
(166)
(132)
(74)
171
291
333
430
392
396
447
418
344
349
550
544
511
416
110
(39)
(86)
(92)
(52)
(48)
42
100
181
318
318
364
337
325
208
160
533
573
Net Income (Common)
(21 560)
N/A
(9 384)
+56%
12 905
N/A
18 141
+41%
25 814
+42%
33 852
+31%
28 096
-17%
26 786
-5%
27 155
+1%
27 113
0%
25 731
-5%
28 640
+11%
26 715
-7%
11 341
-58%
7 156
-37%
5 277
-26%
8 680
+64%
20 707
+139%
14 578
-30%
7 443
-49%
11 576
+56%
11 446
-1%
18 493
+62%
93 836
+407%
95 872
+2%
90 056
-6%
99 382
+10%
38 931
-61%
37 029
-5%
14 564
-61%
1 658
-89%
(13 224)
N/A
(34 860)
-164%
(39 705)
-14%
(65 104)
-64%
(102 241)
-57%
(191 456)
-87%
(155 378)
+19%
(65 982)
+58%
23 665
N/A
131 860
+457%
EPS (Diluted)
-59.39
N/A
-25.85
+56%
35.55
N/A
49.97
+41%
71.11
+42%
92.33
+30%
68.36
-26%
65.17
-5%
75.01
+15%
65.94
-12%
62.6
-5%
69.68
+11%
75.04
+8%
27.97
-63%
18.02
-36%
13.29
-26%
25.23
+90%
50.23
+99%
42.37
-16%
13.93
-67%
33.62
+141%
26.03
-23%
41.82
+61%
212.22
+407%
216.82
+2%
206.97
-5%
251.39
+21%
98.48
-61%
93.67
-5%
36.84
-61%
4.6
-88%
-30.73
N/A
-96.76
-215%
-110.21
-14%
-180.71
-64%
-283.8
-57%
-531.44
-87%
-431.3
+19%
-183.15
+58%
65.7
N/A
366.03
+457%

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 132,300+ 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.