First Time Loading...

Kyushu Electric Power Co Inc
TSE:9508

Watchlist Manager
Kyushu Electric Power Co Inc Logo
Kyushu Electric Power Co Inc
TSE:9508
Watchlist
Price: 1 618 JPY 1.54% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.2T
-3%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+42%
5 Years
+11%
7 Years
+22%
10 Years
+31%
307.6B
+46%
Operating Income
Growth Rates:
1 Year
-
3 Years
+157%
5 Years
+456%
7 Years
+104%
10 Years
-
216.4B
+56%
Net Income
Growth Rates:
1 Year
-
3 Years
+305%
5 Years
+498%
7 Years
+109%
10 Years
-

Earnings Waterfall
Kyushu Electric Power Co Inc

Revenue
2.2T JPY
Cost of Revenue
-1.9T JPY
Gross Profit
307.6B JPY
Operating Expenses
-1m JPY
Operating Income
307.6B JPY
Other Expenses
-91.3B JPY
Net Income
216.4B JPY

Income Statement
Kyushu 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
1 714 021
N/A
1 791 152
+5%
1 846 791
+3%
1 852 458
+0%
1 857 765
+0%
1 873 467
+1%
1 882 399
+0%
1 875 328
0%
1 859 847
-1%
1 835 692
-1%
1 811 989
-1%
1 832 604
+1%
1 828 663
0%
1 827 524
0%
1 854 942
+2%
1 888 431
+2%
1 919 194
+2%
1 960 359
+2%
1 969 313
+0%
2 002 766
+2%
2 021 373
+1%
2 017 181
0%
2 040 286
+1%
2 005 799
-2%
2 020 665
+1%
2 013 050
0%
1 857 844
-8%
1 722 485
-7%
1 579 577
-8%
1 521 977
-4%
1 537 840
+1%
1 563 814
+2%
1 649 343
+5%
1 743 310
+6%
1 830 035
+5%
1 982 491
+8%
2 114 023
+7%
2 221 300
+5%
2 281 105
+3%
2 295 934
+1%
2 237 181
-3%
Gross Profit
Cost of Revenue
(1 873 547)
(1 814 030)
(1 914 372)
(1 906 225)
(1 931 279)
(1 851 898)
(1 869 584)
(1 821 795)
(1 763 148)
(1 639 181)
(1 675 035)
(1 678 164)
(1 677 860)
(1 632 569)
(1 743 911)
(1 788 001)
(1 816 550)
(1 779 729)
(1 901 818)
(1 950 559)
(1 966 081)
(1 847 856)
(1 932 902)
(1 930 728)
(1 958 930)
(1 865 317)
(1 781 135)
(1 597 836)
(1 460 048)
(1 295 333)
(1 461 666)
(1 501 389)
(1 584 148)
(1 560 867)
(1 858 506)
(2 086 061)
(2 260 471)
(2 226 683)
(2 207 246)
(2 085 636)
(1 929 548)
Gross Profit
(159 526)
N/A
(22 878)
+86%
(67 581)
-195%
(53 767)
+20%
(73 514)
-37%
21 569
N/A
12 815
-41%
53 533
+318%
96 699
+81%
196 511
+103%
136 954
-30%
154 440
+13%
150 803
-2%
194 955
+29%
111 031
-43%
100 430
-10%
102 644
+2%
180 630
+76%
67 495
-63%
52 207
-23%
55 292
+6%
169 325
+206%
107 384
-37%
75 071
-30%
61 735
-18%
147 733
+139%
76 709
-48%
124 649
+62%
119 529
-4%
226 644
+90%
76 174
-66%
62 425
-18%
65 195
+4%
182 443
+180%
(28 471)
N/A
(103 570)
-264%
(146 448)
-41%
(5 383)
+96%
73 859
N/A
210 298
+185%
307 633
+46%
Operating Income
Operating Expenses
(2)
(72 943)
1
0
1
(64 883)
(1)
(1)
(1)
(76 255)
(1)
(2)
(1)
(72 315)
(1)
(1)
(1)
(77 507)
1
0
(1)
(82 750)
(2)
(1)
0
(83 920)
(3)
(3)
(4)
(149 750)
0
0
0
(133 819)
0
0
2
(67 615)
(1)
1
(1)
Selling, General & Administrative
0
(58 513)
0
0
0
(51 363)
0
0
0
(63 736)
0
0
0
(59 442)
0
0
0
(65 574)
0
0
0
(70 765)
0
0
0
(70 819)
0
0
0
(137 720)
0
0
0
(119 496)
0
0
0
(53 249)
0
0
0
Depreciation & Amortization
0
(14 430)
0
0
0
(13 520)
0
0
0
(12 518)
0
0
0
(12 872)
0
0
0
(11 932)
0
0
0
(11 984)
0
0
0
(13 099)
0
0
0
(12 030)
0
0
0
(14 322)
0
0
0
(14 366)
0
0
0
Other Operating Expenses
(2)
0
1
0
1
0
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
1
0
(1)
(1)
0
(1)
0
(2)
(3)
(3)
(4)
0
0
0
0
(1)
0
0
2
0
(1)
1
0
Operating Income
(159 528)
N/A
(95 821)
+40%
(67 580)
+29%
(53 767)
+20%
(73 513)
-37%
(43 314)
+41%
12 814
N/A
53 532
+318%
96 698
+81%
120 256
+24%
136 953
+14%
154 438
+13%
150 802
-2%
122 640
-19%
111 030
-9%
100 429
-10%
102 643
+2%
103 123
+0%
67 496
-35%
52 207
-23%
55 291
+6%
86 575
+57%
107 382
+24%
75 070
-30%
61 735
-18%
63 813
+3%
76 706
+20%
124 646
+62%
119 525
-4%
76 894
-36%
76 174
-1%
62 425
-18%
65 195
+4%
48 624
-25%
(28 471)
N/A
(103 570)
-264%
(146 446)
-41%
(72 998)
+50%
73 858
N/A
210 299
+185%
307 632
+46%
Pre-Tax Income
Interest Income Expense
(25 988)
(24 151)
(34 344)
(31 463)
(31 012)
(28 286)
(28 936)
(29 795)
(29 797)
(24 248)
(28 194)
(26 942)
(25 423)
(23 135)
(24 395)
(24 711)
(24 495)
(21 773)
(25 892)
(24 421)
(22 591)
(30 019)
(29 552)
(27 793)
(29 022)
(17 395)
(16 312)
(15 762)
(13 797)
(13 951)
(14 849)
(15 706)
(17 172)
(15 116)
(13 105)
1 062
(601)
(4 656)
(1 605)
(18 157)
(12 556)
Non-Reccuring Items
25 156
26 019
21 710
(377)
(1 328)
(1 692)
(2 673)
(5 245)
(5 818)
(3 034)
(12 581)
(9 613)
(9 313)
(11 393)
(644)
(459)
216
(119)
(332)
(583)
(275)
(268)
301
(31)
263
118
(274)
8
136
572
418
488
(3 451)
(6 837)
(6 783)
(6 712)
(5 459)
2 331
2 035
2 046
5 024
Gain/Loss on Disposition of Assets
22 596
26 173
24 430
8 092
5 528
0
0
0
2 080
1 683
0
0
0
0
0
0
0
0
0
0
0
1 368
0
0
0
0
0
0
0
0
0
0
0
0
2 490
3 781
3 951
4 136
0
0
0
Total Other Income
(3 031)
(5 952)
(1 218)
(2 545)
(682)
391
4 964
4 428
1 045
(2 158)
567
(96)
659
(5 272)
(4 997)
(3 002)
(4 186)
(7 673)
(3 675)
(3 463)
(3 785)
(5 380)
(3 046)
(7 140)
(6 455)
(6 366)
(5 440)
(3 476)
(4 491)
(7 763)
(8 802)
(8 242)
(7 304)
(1 125)
115
(1 216)
(3 114)
(1 835)
369
(1 407)
(599)
Pre-Tax Income
(140 795)
N/A
(73 732)
+48%
(57 002)
+23%
(80 060)
-40%
(101 007)
-26%
(72 901)
+28%
(13 831)
+81%
22 920
N/A
64 208
+180%
92 499
+44%
96 745
+5%
117 787
+22%
116 725
-1%
82 840
-29%
80 994
-2%
72 257
-11%
74 178
+3%
73 558
-1%
37 597
-49%
23 740
-37%
28 640
+21%
52 276
+83%
75 085
+44%
40 106
-47%
26 521
-34%
40 170
+51%
54 680
+36%
105 416
+93%
101 373
-4%
55 752
-45%
52 941
-5%
38 965
-26%
37 268
-4%
25 546
-31%
(45 754)
N/A
(106 655)
-133%
(151 669)
-42%
(73 022)
+52%
74 657
N/A
192 781
+158%
299 501
+55%
Net Income
Tax Provision
(14 423)
(20 786)
(19 013)
(14 710)
(12 421)
(40 324)
(39 874)
(46 687)
(47 003)
(17 359)
(18 897)
(14 887)
(9 151)
(2 230)
(1 656)
(2 511)
(5 262)
14 470
21 106
13 403
12 488
(19 773)
(25 730)
(19 769)
(18 801)
(38 594)
(42 425)
(48 282)
(46 193)
(22 012)
(21 804)
(22 753)
(22 995)
(16 778)
3 823
22 209
34 975
18 535
(23 030)
(49 978)
(77 661)
Income from Continuing Operations
(155 218)
(94 518)
(76 015)
(94 770)
(113 428)
(113 225)
(53 705)
(23 767)
17 205
75 140
77 848
102 900
107 574
80 610
79 338
69 746
68 916
88 028
58 703
37 143
41 128
32 503
49 355
20 337
7 720
1 576
12 255
57 134
55 180
33 740
31 137
16 212
14 273
8 768
(41 931)
(84 446)
(116 694)
(54 487)
51 627
142 803
221 840
Income to Minority Interest
(1 525)
(1 576)
(1 564)
(1 516)
(1 472)
(1 470)
(1 546)
(1 460)
(1 393)
(1 641)
(1 549)
(1 525)
(1 416)
(1 339)
(1 378)
(1 309)
(1 361)
(1 371)
(1 447)
(1 449)
(1 415)
(1 532)
(1 536)
(1 826)
(2 018)
(1 995)
(2 097)
(1 714)
(1 715)
(1 903)
(1 807)
(2 028)
(1 815)
(1 895)
(1 820)
(1 730)
(1 792)
(1 942)
(1 788)
(1 710)
(1 799)
Net Income (Common)
(156 744)
N/A
(96 096)
+39%
(77 581)
+19%
(96 288)
-24%
(114 902)
-19%
(114 695)
+0%
(55 251)
+52%
(25 226)
+54%
15 813
N/A
73 499
+365%
76 299
+4%
99 625
+31%
103 533
+4%
75 770
-27%
73 584
-3%
64 935
-12%
64 054
-1%
83 157
+30%
53 757
-35%
32 194
-40%
36 212
+12%
27 470
-24%
44 331
+61%
15 370
-65%
2 907
-81%
(2 862)
N/A
8 576
N/A
53 842
+528%
53 466
-1%
29 735
-44%
28 803
-3%
13 657
-53%
10 356
-24%
4 773
-54%
(45 851)
N/A
(88 275)
-93%
(120 585)
-37%
(58 529)
+51%
47 730
N/A
138 353
+190%
216 367
+56%
EPS (Diluted)
-331.38
N/A
-203.16
+39%
-164.03
+19%
-203.56
-24%
-242.92
-19%
-242.38
+0%
-116.56
+52%
-53.21
+54%
33.37
N/A
155.17
+365%
160.96
+4%
210.17
+31%
218.42
+4%
159.78
-27%
127.52
-20%
136.99
+7%
111.01
-19%
144.03
+30%
113.41
-21%
47.2
-58%
62.55
+33%
47.51
-24%
76.54
+61%
32.49
-58%
6.14
-81%
-6.05
N/A
16.27
N/A
102.18
+528%
113.02
+11%
56.38
-50%
54.51
-3%
25.26
-54%
21.9
-13%
10.09
-54%
-96.99
N/A
-186.74
-93%
-255.08
-37%
-123.8
+51%
100.96
N/A
292.59
+190%
457.55
+56%

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 134,200+ 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.