First Time Loading...

Electric Power Development Co Ltd
TSE:9513

Watchlist Manager
Electric Power Development Co Ltd Logo
Electric Power Development Co Ltd
TSE:9513
Watchlist
Price: 2 688 JPY 0.24% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.4T
-14%
Revenue
Growth Rates:
1 Year
-21%
3 Years
+66%
5 Years
+59%
7 Years
+91%
10 Years
+104%
106.1B
-26%
Operating Income
Growth Rates:
1 Year
-43%
3 Years
+22%
5 Years
+29%
7 Years
+31%
10 Years
+107%
59B
-29%
Net Income
Growth Rates:
1 Year
-58%
3 Years
-1%
5 Years
+8%
7 Years
+31%
10 Years
+115%

Earnings Waterfall
Electric Power Development Co Ltd

Revenue
1.4T JPY
Cost of Revenue
-1.2T JPY
Gross Profit
154.6B JPY
Operating Expenses
-48.5B JPY
Operating Income
106.1B JPY
Other Expenses
-47.1B JPY
Net Income
59B JPY

Income Statement
Electric Power Development Co Ltd

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
687 853
N/A
706 835
+3%
704 763
0%
708 619
+1%
731 212
+3%
750 627
+3%
780 388
+4%
801 967
+3%
785 538
-2%
780 072
-1%
758 171
-3%
726 694
-4%
732 187
+1%
744 402
+2%
766 525
+3%
807 987
+5%
848 097
+5%
856 252
+1%
864 121
+1%
870 331
+1%
881 547
+1%
897 366
+2%
915 651
+2%
935 013
+2%
913 384
-2%
913 775
+0%
885 817
-3%
860 396
-3%
844 024
-2%
909 144
+8%
912 969
+0%
932 400
+2%
1 012 405
+9%
1 084 621
+7%
1 216 197
+12%
1 492 608
+23%
1 776 662
+19%
1 841 922
+4%
1 799 985
-2%
1 633 718
-9%
1 401 210
-14%
Gross Profit
Cost of Revenue
(85 413)
(102 236)
(111 777)
(122 599)
(139 001)
(156 418)
(175 781)
(185 633)
(185 179)
(645 097)
(180 854)
(177 927)
(173 671)
(605 849)
(176 501)
(179 284)
(191 879)
(689 188)
(185 425)
(179 895)
(171 403)
(759 455)
(168 394)
(188 780)
(187 926)
(766 887)
(200 726)
(316 028)
(436 442)
(767 505)
(777 590)
(820 851)
(897 578)
(947 215)
(1 086 817)
(1 307 880)
(1 543 454)
(1 601 077)
(1 559 689)
(1 441 860)
(1 246 613)
Gross Profit
602 440
N/A
604 599
+0%
592 986
-2%
586 020
-1%
592 211
+1%
594 209
+0%
604 607
+2%
616 334
+2%
600 359
-3%
134 975
-78%
577 317
+328%
548 767
-5%
558 516
+2%
138 553
-75%
590 024
+326%
628 703
+7%
656 218
+4%
167 064
-75%
678 696
+306%
690 436
+2%
710 144
+3%
137 911
-81%
747 257
+442%
746 233
0%
725 458
-3%
146 888
-80%
685 091
+366%
544 368
-21%
407 582
-25%
141 639
-65%
135 379
-4%
111 549
-18%
114 827
+3%
137 406
+20%
129 380
-6%
184 728
+43%
233 208
+26%
240 845
+3%
240 296
0%
191 858
-20%
154 597
-19%
Operating Income
Operating Expenses
(551 129)
(545 428)
(538 585)
(526 458)
(524 796)
(521 231)
(520 302)
(520 402)
(508 825)
(47 060)
(482 849)
(476 839)
(477 576)
(56 827)
(516 210)
(522 472)
(545 386)
(62 728)
(574 170)
(609 195)
(628 076)
(59 067)
(669 440)
(665 815)
(656 140)
(63 250)
(621 510)
(459 453)
(320 767)
(63 864)
(64 357)
(58 949)
(53 763)
(50 427)
(44 438)
(46 270)
(48 650)
(56 978)
(49 378)
(49 311)
(48 516)
Selling, General & Administrative
(54 331)
(48 133)
(46 778)
(45 441)
(42 932)
(44 196)
(45 217)
(45 854)
(46 978)
(18 138)
(58 616)
(64 502)
(69 029)
(30 355)
(66 916)
(63 029)
(60 257)
(19 643)
(56 637)
(57 328)
(59 154)
(17 780)
(58 457)
(58 359)
(57 627)
(21 767)
(59 625)
(52 435)
(43 639)
(22 869)
(20 849)
(18 316)
(15 958)
(13 763)
(14 191)
(14 035)
(14 484)
(14 432)
(15 406)
(17 075)
(17 847)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3 352)
(5 677)
(11 015)
(15 385)
(15 097)
(15 566)
(13 049)
(13 514)
(13 432)
(13 458)
(13 773)
(14 409)
(14 975)
(15 533)
0
(13 802)
0
0
0
(6 744)
0
0
0
(8 406)
0
0
0
Depreciation & Amortization
(84 221)
(82 393)
(81 888)
(81 152)
(80 300)
(79 294)
(77 834)
(76 464)
(75 128)
(3 693)
(69 883)
(64 629)
(59 596)
(1 952)
(53 569)
(54 132)
(54 463)
(1 967)
(59 174)
(59 566)
(60 124)
(2 076)
(56 682)
(56 738)
(56 673)
(2 235)
(59 325)
(45 768)
(32 205)
(2 706)
(2 774)
(2 794)
(2 780)
(2 819)
(2 801)
(2 830)
(2 852)
(2 836)
(2 774)
(2 706)
(2 679)
Other Operating Expenses
(412 577)
(414 902)
(409 919)
(399 865)
(401 564)
(397 741)
(397 251)
(398 084)
(386 719)
(25 229)
(354 350)
(347 708)
(348 951)
(24 520)
(392 373)
(399 634)
(419 651)
(25 733)
(443 262)
(476 735)
(495 749)
(25 697)
(540 869)
(537 260)
(528 067)
(24 839)
(487 585)
(345 717)
(244 923)
(24 487)
(40 734)
(37 839)
(35 025)
(27 101)
(27 446)
(29 405)
(31 314)
(31 304)
(31 198)
(29 530)
(27 990)
Operating Income
51 311
N/A
59 171
+15%
54 401
-8%
59 562
+9%
67 415
+13%
72 978
+8%
84 305
+16%
95 932
+14%
91 534
-5%
87 915
-4%
94 468
+7%
71 928
-24%
80 940
+13%
81 726
+1%
73 814
-10%
106 231
+44%
110 832
+4%
104 336
-6%
104 526
+0%
81 241
-22%
82 068
+1%
78 844
-4%
77 817
-1%
80 418
+3%
69 318
-14%
83 638
+21%
63 581
-24%
84 915
+34%
86 815
+2%
77 775
-10%
71 022
-9%
52 600
-26%
61 064
+16%
86 979
+42%
84 942
-2%
138 458
+63%
184 558
+33%
183 867
0%
190 918
+4%
142 547
-25%
106 081
-26%
Pre-Tax Income
Interest Income Expense
(10 468)
(17 607)
(18 985)
(12 714)
(14 566)
(9 541)
(9 208)
(11 076)
(26 044)
(29 180)
(28 110)
(27 935)
(12 323)
(13 827)
(13 099)
(11 022)
(9 754)
(4 623)
(2 730)
(9 324)
(11 426)
(11 772)
(17 791)
(8 793)
(7 672)
(4 746)
(11 184)
(5 670)
(4 971)
(17 633)
(11 428)
(20 320)
(23 299)
(12 099)
(6 428)
(8 285)
(11 212)
(12 841)
(14 099)
(14 044)
(5 330)
Non-Reccuring Items
2 556
2 692
172
290
273
0
(116)
(36)
0
(116)
0
0
0
0
0
0
(2 872)
(3 389)
0
0
(517)
0
0
(8 964)
(8 974)
(12 497)
0
0
0
(5 706)
0
0
0
0
0
0
0
(4 667)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9 478
0
0
0
0
0
0
0
3 936
0
0
0
Total Other Income
(2 005)
(1 486)
994
(801)
(1 195)
(1 839)
(3 112)
(5 837)
(2 391)
(198)
(10)
1 035
(2 050)
(749)
(613)
2 925
3 522
2 762
4 558
2 298
4 403
1 467
2 086
5 703
522
(808)
(1 064)
(7 871)
2 589
760
9 904
10 737
4 993
(2 034)
(4 063)
2 183
2 881
497
(67)
(1 428)
(3 405)
Pre-Tax Income
41 394
N/A
42 770
+3%
36 582
-14%
46 337
+27%
51 927
+12%
61 598
+19%
71 869
+17%
78 983
+10%
63 099
-20%
58 421
-7%
66 348
+14%
45 028
-32%
66 567
+48%
67 150
+1%
60 102
-10%
98 134
+63%
101 728
+4%
99 086
-3%
106 354
+7%
74 215
-30%
74 528
+0%
68 539
-8%
62 112
-9%
68 364
+10%
53 194
-22%
65 587
+23%
51 333
-22%
71 374
+39%
84 433
+18%
64 674
-23%
69 498
+7%
43 017
-38%
42 758
-1%
72 846
+70%
74 451
+2%
132 356
+78%
176 227
+33%
170 792
-3%
176 752
+3%
127 075
-28%
97 346
-23%
Net Income
Tax Provision
(14 657)
(14 952)
(12 393)
(12 344)
(14 217)
(17 386)
(19 279)
(21 981)
(19 225)
(17 880)
(18 944)
(13 219)
(17 169)
(21 482)
(19 086)
(27 255)
(27 583)
(16 423)
(17 299)
(10 025)
(9 123)
(13 201)
(14 005)
(13 254)
(9 506)
(11 990)
(9 297)
(15 383)
(17 205)
(33 491)
(34 315)
(28 673)
(30 125)
1 938
928
(17 580)
(33 276)
(51 799)
(54 180)
(39 640)
(29 848)
Income from Continuing Operations
26 737
27 818
24 189
33 993
37 710
44 212
52 590
57 002
43 874
40 541
47 404
31 809
49 398
45 668
41 016
70 879
74 145
82 663
89 055
64 190
65 405
55 338
48 107
55 110
43 688
53 597
42 036
55 991
67 228
31 183
35 183
14 344
12 633
74 784
75 379
114 776
142 951
118 993
122 572
87 435
67 498
Income to Minority Interest
746
876
590
(159)
(233)
(1 005)
(1 431)
(1 068)
(253)
(459)
(794)
(1 252)
(4 226)
(4 238)
(7 242)
(10 694)
(11 623)
(14 213)
(14 658)
(10 575)
(10 897)
(9 084)
(7 781)
(11 768)
(10 409)
(11 319)
(7 253)
(8 136)
(7 622)
(8 879)
(10 619)
(7 634)
(6 007)
(5 097)
(6 677)
(4 873)
(2 601)
(5 303)
(4 306)
(4 414)
(8 508)
Net Income (Common)
27 484
N/A
28 694
+4%
24 778
-14%
33 833
+37%
37 477
+11%
43 206
+15%
51 159
+18%
55 932
+9%
43 621
-22%
40 081
-8%
46 608
+16%
30 556
-34%
45 169
+48%
41 429
-8%
33 774
-18%
60 183
+78%
62 520
+4%
68 448
+9%
74 394
+9%
53 615
-28%
54 508
+2%
46 252
-15%
40 324
-13%
43 339
+7%
33 276
-23%
42 277
+27%
34 783
-18%
47 855
+38%
59 605
+25%
22 304
-63%
24 563
+10%
6 709
-73%
6 626
-1%
69 687
+952%
68 703
-1%
109 903
+60%
140 351
+28%
113 689
-19%
118 264
+4%
83 020
-30%
58 988
-29%
EPS (Diluted)
183.22
N/A
191.29
+4%
165.18
-14%
225.55
+37%
249.84
+11%
284.42
+14%
279.55
-2%
305.63
+9%
238.36
-22%
218.96
-8%
254.68
+16%
166.97
-34%
246.82
+48%
226.33
-8%
184.55
-18%
328.86
+78%
341.63
+4%
373.93
+9%
406.52
+9%
292.97
-28%
297.79
+2%
252.68
-15%
220.29
-13%
236.76
+7%
181.79
-23%
230.96
+27%
190.02
-18%
261.43
+38%
325.62
+25%
121.85
-63%
134.19
+10%
36.65
-73%
36.2
-1%
380.7
+952%
375.33
-1%
600.75
+60%
767.53
+28%
621.5
-19%
646.73
+4%
454
-30%
322.57
-29%

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.