First Time Loading...

Hokkaido Electric Power Co Inc
TSE:9509

Watchlist Manager
Hokkaido Electric Power Co Inc Logo
Hokkaido Electric Power Co Inc
TSE:9509
Watchlist
Price: 1 091 JPY -1.62% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

950.6B
-1%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+55%
5 Years
+28%
7 Years
+34%
10 Years
+56%
85.3B
+60%
Operating Income
Growth Rates:
1 Year
-
3 Years
+55%
5 Years
+77%
7 Years
+182%
10 Years
-
51B
+76%
Net Income
Growth Rates:
1 Year
-
3 Years
+37%
5 Years
+116%
7 Years
+1 638%
10 Years
-

Earnings Waterfall
Hokkaido Electric Power Co Inc

Revenue
950.6B JPY
Cost of Revenue
-865.3B JPY
Gross Profit
85.3B JPY
Operating Expenses
-1m JPY
Operating Income
85.3B JPY
Other Expenses
-34.3B JPY
Net Income
51B JPY

Income Statement
Hokkaido 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
609 207
N/A
630 340
+3%
649 816
+3%
659 383
+1%
674 648
+2%
692 925
+3%
702 819
+1%
714 656
+2%
724 446
+1%
724 111
0%
722 470
0%
717 675
-1%
709 017
-1%
702 776
-1%
706 149
+0%
712 241
+1%
717 592
+1%
733 050
+2%
737 642
+1%
740 321
+0%
743 224
+0%
752 238
+1%
753 165
+0%
750 570
0%
746 705
-1%
748 468
+0%
700 772
-6%
656 305
-6%
613 344
-7%
740 790
+21%
617 490
-17%
636 419
+3%
671 395
+5%
663 414
-1%
711 306
+7%
776 798
+9%
846 057
+9%
888 874
+5%
940 636
+6%
960 600
+2%
950 608
-1%
Gross Profit
Cost of Revenue
(705 419)
(689 055)
(718 396)
(706 444)
(707 173)
(666 988)
(684 571)
(688 201)
(677 027)
(659 470)
(673 545)
(676 332)
(678 801)
(654 463)
(690 341)
(694 098)
(695 525)
(678 927)
(695 832)
(696 035)
(694 927)
(690 878)
(721 883)
(717 694)
(717 935)
(685 962)
(637 962)
(594 899)
(558 181)
(671 569)
(571 514)
(589 038)
(627 544)
(622 684)
(689 983)
(779 932)
(866 791)
(895 703)
(926 807)
(907 178)
(865 260)
Gross Profit
(96 212)
N/A
(58 715)
+39%
(68 580)
-17%
(47 061)
+31%
(32 525)
+31%
25 937
N/A
18 248
-30%
26 455
+45%
47 419
+79%
64 641
+36%
48 925
-24%
41 343
-15%
30 216
-27%
48 313
+60%
15 808
-67%
18 143
+15%
22 067
+22%
54 123
+145%
41 810
-23%
44 286
+6%
48 297
+9%
61 360
+27%
31 282
-49%
32 876
+5%
28 770
-12%
62 506
+117%
62 810
+0%
61 406
-2%
55 163
-10%
69 221
+25%
45 976
-34%
47 381
+3%
43 851
-7%
40 730
-7%
21 323
-48%
(3 134)
N/A
(20 734)
-562%
(6 829)
+67%
13 829
N/A
53 422
+286%
85 348
+60%
Operating Income
Operating Expenses
(1)
(21 453)
2
1
1
(21 187)
(3)
(1)
0
(21 541)
1
(2)
(1)
(20 870)
0
1
(1)
(20 397)
(2)
(1)
(1)
(19 143)
(1)
(2)
(1)
(20 091)
(1)
0
(1)
(15 446)
1
1
1
(15 760)
(1)
1
0
(15 701)
0
(1)
(1)
Selling, General & Administrative
0
(16 490)
0
0
0
(15 869)
0
0
0
(16 372)
0
0
0
(16 036)
0
0
0
(15 681)
0
0
0
(14 295)
0
0
0
(20 090)
0
0
0
(15 446)
0
0
0
(15 759)
0
0
0
(15 701)
0
0
0
Depreciation & Amortization
0
(4 964)
0
0
0
(5 318)
0
0
0
(5 168)
0
0
0
(4 834)
0
0
0
(4 715)
0
0
0
(4 847)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
1
2
1
0
0
(3)
(1)
0
(1)
0
(2)
(1)
0
0
1
0
(1)
(2)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
0
1
0
1
(1)
(1)
1
0
0
0
(1)
(1)
Operating Income
(96 213)
N/A
(80 168)
+17%
(68 578)
+14%
(47 060)
+31%
(32 524)
+31%
4 750
N/A
18 245
+284%
26 454
+45%
47 419
+79%
43 100
-9%
48 926
+14%
41 341
-16%
30 215
-27%
27 443
-9%
15 808
-42%
18 144
+15%
22 066
+22%
33 726
+53%
41 808
+24%
44 285
+6%
48 296
+9%
42 217
-13%
31 281
-26%
32 874
+5%
28 769
-12%
42 415
+47%
62 809
+48%
61 406
-2%
55 162
-10%
53 775
-3%
45 977
-15%
47 382
+3%
43 852
-7%
24 970
-43%
21 322
-15%
(3 133)
N/A
(20 734)
-562%
(22 530)
-9%
13 829
N/A
53 421
+286%
85 347
+60%
Pre-Tax Income
Interest Income Expense
(14 692)
(14 871)
(14 912)
(15 062)
(15 391)
(15 115)
(15 111)
(15 068)
(14 653)
(14 294)
(13 838)
(13 487)
(13 372)
(13 530)
(13 985)
(14 172)
(13 957)
(13 431)
(13 031)
(12 255)
(11 749)
(10 830)
(10 359)
(10 231)
(10 120)
(10 334)
(10 296)
(10 252)
(9 833)
(9 598)
(9 295)
(8 920)
(8 782)
(8 445)
(8 382)
(8 176)
(8 294)
(7 768)
(8 841)
(9 366)
(8 729)
Non-Reccuring Items
(2 620)
(2 620)
18 552
18 925
19 391
19 391
(923)
466
0
(1 022)
(639)
(2 598)
(3 901)
(2 846)
(2 002)
(92)
1 284
931
154
(5 681)
(5 792)
(5 331)
(4 378)
799
1 027
796
584
662
313
(1 610)
(2 283)
(1 878)
(3 652)
(3 113)
(2 714)
(3 710)
(1 847)
(3 049)
(3 070)
(2 534)
(3 072)
Gain/Loss on Disposition of Assets
0
418
0
368
873
0
0
0
0
0
0
0
0
0
0
0
138
0
360
429
291
390
0
0
0
0
0
0
0
0
0
0
0
722
0
0
4 874
6 454
0
0
0
Total Other Income
3 031
(749)
(300)
(889)
(945)
1 021
1 030
1 232
948
(745)
(499)
(1 088)
(2 280)
(1 312)
(1 519)
(1 081)
(301)
(874)
(872)
(1 206)
(945)
(1 597)
(1 395)
(1 242)
(1 326)
560
238
328
422
(1 156)
(1 738)
(676)
4
(1 940)
1 409
2 843
(343)
297
6 266
3 792
1 046
Pre-Tax Income
(110 494)
N/A
(97 990)
+11%
(65 238)
+33%
(43 718)
+33%
(28 596)
+35%
10 047
N/A
3 241
-68%
13 084
+304%
33 714
+158%
27 039
-20%
33 950
+26%
24 168
-29%
10 662
-56%
9 755
-9%
(1 698)
N/A
2 799
N/A
9 230
+230%
20 352
+120%
28 419
+40%
25 572
-10%
30 101
+18%
24 849
-17%
15 149
-39%
22 200
+47%
18 350
-17%
33 437
+82%
53 335
+60%
52 144
-2%
46 064
-12%
41 411
-10%
32 661
-21%
35 908
+10%
31 422
-12%
12 194
-61%
11 635
-5%
(12 176)
N/A
(26 344)
-116%
(26 596)
-1%
8 184
N/A
45 313
+454%
74 592
+65%
Net Income
Tax Provision
37 608
35 253
34 836
(5 865)
(5 656)
(7 966)
(7 757)
(8 051)
(9 156)
(5 116)
(7 118)
(6 396)
(5 287)
(498)
(792)
(1 250)
(694)
(3 190)
(4 545)
(4 249)
(4 515)
(2 014)
(447)
(1 278)
(1 712)
(6 316)
(8 969)
(8 763)
(7 313)
(5 071)
(5 115)
(6 040)
(3 799)
(4 864)
(3 625)
275
3 693
4 783
(5 798)
(14 585)
(21 667)
Income from Continuing Operations
(72 886)
(62 737)
(30 402)
(49 583)
(34 252)
2 081
(4 516)
5 033
24 558
21 923
26 832
17 772
5 375
9 257
(2 490)
1 549
8 536
17 162
23 874
21 323
25 586
22 835
14 702
20 922
16 638
27 121
44 366
43 381
38 751
36 340
27 546
29 868
27 623
7 330
8 010
(11 901)
(22 651)
(21 813)
2 386
30 728
52 925
Income to Minority Interest
(437)
(235)
198
452
845
857
513
195
(288)
(647)
(689)
(608)
(585)
(463)
(523)
(655)
(686)
(612)
(576)
(361)
(468)
(477)
(353)
(491)
(537)
(399)
(468)
(443)
(203)
(183)
(305)
(376)
(437)
(465)
(364)
(326)
(247)
(380)
(412)
(274)
(450)
Net Income (Common)
(73 323)
N/A
(62 972)
+14%
(30 204)
+52%
(49 131)
-63%
(33 408)
+32%
2 938
N/A
(4 003)
N/A
5 227
N/A
24 270
+364%
19 422
-20%
24 288
+25%
15 311
-37%
2 936
-81%
7 007
+139%
(5 243)
N/A
(1 789)
+66%
4 719
N/A
14 763
+213%
21 512
+46%
19 367
-10%
23 615
+22%
20 947
-11%
13 030
-38%
19 021
+46%
14 690
-23%
25 310
+72%
42 486
+68%
41 525
-2%
37 135
-11%
34 745
-6%
25 830
-26%
28 080
+9%
25 775
-8%
5 454
-79%
6 235
+14%
(13 639)
N/A
(24 308)
-78%
(23 603)
+3%
553
N/A
29 018
+5 147%
51 036
+76%
EPS (Diluted)
-355.93
N/A
-305.68
+14%
-146.62
+52%
-238.5
-63%
-162.17
+32%
14.29
N/A
-19.43
N/A
25.37
N/A
117.81
+364%
94.49
-20%
117.9
+25%
74.32
-37%
14.25
-81%
34.09
+139%
-25.45
N/A
-8.7
+66%
22.9
N/A
71.83
+214%
104.42
+45%
94.01
-10%
114.9
+22%
101.93
-11%
63.4
-38%
92.56
+46%
71.48
-23%
123.16
+72%
206.74
+68%
202.07
-2%
180.7
-11%
169.09
-6%
125.8
-26%
136.76
+9%
125.53
-8%
26.56
-79%
30.37
+14%
-66.43
N/A
-118.4
-78%
-114.96
+3%
2.7
N/A
141.34
+5 135%
248.58
+76%

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.