Stock 9504 THE CHUGOKU ELECTRIC POWER CO., INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Chugoku Electric Power Co., Inc.

Equities

9504

JP3522200009

Electric Utilities

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,040 JPY -4.28% Intraday chart for The Chugoku Electric Power Co., Inc. -10.50% +3.33%
Jan. 31 Nitto Kogyo Corporation agreed to acquire 57.13% stake in Tempearl Industrial Co.,Ltd. from The Chugoku Electric Power Co., Inc.. CI
2023 SIRC Co., Ltd. announced that it has received funding from The Chugoku Electric Power Co., Inc. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 475,414 543,383 489,629 305,142 242,450 374,649 - -
Enterprise Value (EV) 1 2,542,354 2,649,034 2,697,695 2,741,198 2,982,188 3,176,595 3,231,797 3,254,900
P/E ratio 41.5 x 5.83 x 33.6 x -7.69 x -1.56 x 2.98 x 5.44 x 5.25 x
Yield 3.62% 3.32% 3.68% 4.72% - 3.04% 1.88% 2.76%
Capitalization / Revenue 0.35 x 0.4 x 0.37 x 0.27 x 0.14 x 0.23 x 0.24 x 0.24 x
EV / Revenue 1.85 x 1.97 x 2.06 x 2.41 x 1.76 x 1.96 x 2.06 x 2.08 x
EV / EBITDA 20.5 x 20.5 x 22.9 x 145 x 126 x 11.4 x 14.8 x 13.9 x
EV / FCF -26.1 x -62.4 x -33.6 x -13.3 x -11 x -239 x -428 x 116 x
FCF Yield -3.84% -1.6% -2.98% -7.52% -9.08% -0.42% -0.23% 0.86%
Price to Book 0.86 x 0.84 x 0.74 x 0.5 x 0.54 x 0.68 x 0.62 x 0.56 x
Nbr of stocks (in thousands) 344,253 360,333 360,286 360,262 360,252 360,240 - -
Reference price 2 1,381 1,508 1,359 847.0 673.0 1,040 1,040 1,040
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,376,979 1,347,352 1,307,498 1,136,646 1,694,602 1,624,300 1,572,250 1,563,775
EBITDA 1 124,309 129,433 117,701 18,877 23,692 278,150 218,950 234,650
EBIT 1 19,530 48,170 34,283 -60,744 -68,892 179,567 107,075 111,350
Operating Margin 1.42% 3.58% 2.62% -5.34% -4.07% 11.06% 6.81% 7.12%
Earnings before Tax (EBT) 1 14,893 124,293 18,628 -56,199 -181,574 171,500 101,050 103,100
Net income 1 11,446 90,056 14,564 -39,705 -155,378 125,700 68,850 71,375
Net margin 0.83% 6.68% 1.11% -3.49% -9.17% 7.74% 4.38% 4.56%
EPS 2 33.25 258.6 40.42 -110.2 -431.3 349.0 191.1 198.1
Free Cash Flow 1 -97,523 -42,457 -80,389 -206,077 -270,853 -13,300 -7,550 28,150
FCF margin -7.08% -3.15% -6.15% -18.13% -15.98% -0.82% -0.48% 1.8%
FCF Conversion (EBITDA) - - - - - - - 12%
FCF Conversion (Net income) - - - - - - - 39.44%
Dividend per Share 2 50.00 50.00 50.00 40.00 - 31.67 19.50 28.75
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 682,330 644,016 265,380 485,483 277,589 373,574 314,753 435,021 749,774 430,113 514,715 401,078 440,469 841,547 363,281 431,600 352,900 414,700 383,800 408,200
EBITDA - - - - - - - - - - - - - - - - - - - -
EBIT 1 33,727 47,087 7,673 2,720 -29,718 -33,746 -29,193 -43,977 -73,170 -33,766 38,044 88,245 76,819 165,064 10,801 -7,400 44,200 52,800 6,000 -8,800
Operating Margin 4.94% 7.31% 2.89% 0.56% -10.71% -9.03% -9.27% -10.11% -9.76% -7.85% 7.39% 22% 17.44% 19.61% 2.97% -1.71% 12.52% 12.73% 1.56% -2.16%
Earnings before Tax (EBT) 1 117,506 44,488 10,134 7,431 -30,026 -33,604 -39,675 -37,105 -76,780 -126,025 - 82,409 79,452 161,861 3,679 -3,500 41,600 50,300 3,100 -7,900
Net income 1 85,434 34,309 7,881 6,521 -21,504 -24,722 -26,759 -29,256 -56,015 -110,719 11,356 62,637 60,391 123,028 -2,524 -2,600 30,700 37,100 2,300 -5,900
Net margin 12.52% 5.33% 2.97% 1.34% -7.75% -6.62% -8.5% -6.73% -7.47% -25.74% 2.21% 15.62% 13.71% 14.62% -0.69% -0.6% 8.7% 8.95% 0.6% -1.45%
EPS 2 248.2 95.22 21.88 18.10 -59.69 -68.62 -74.28 -81.21 -155.5 -307.3 31.52 173.9 167.6 341.5 -7.000 -7.200 85.30 103.1 6.400 -16.30
Dividend per Share 25.00 25.00 - 25.00 - - - - - - - - - 5.000 - - - - - -
Announcement Date 10/31/19 10/30/20 10/29/21 10/29/21 1/31/22 4/28/22 7/29/22 10/28/22 10/28/22 1/31/23 4/28/23 7/28/23 10/31/23 10/31/23 1/31/24 - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,066,940 2,105,651 2,208,066 2,436,056 2,739,738 2,801,946 2,857,148 2,880,251
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 16.63 x 16.27 x 18.76 x 129 x 115.6 x 10.07 x 13.05 x 12.27 x
Free Cash Flow 1 -97,523 -42,457 -80,389 -206,077 -270,853 -13,300 -7,550 28,150
ROE (net income / shareholders' equity) 2% 15% 2.2% -6.3% -29.5% 26% 12% 11.2%
ROA (Net income/ Total Assets) 0.39% 1.22% 0.9% -1.78% -2.81% 2.2% 2% 1.9%
Assets 1 2,905,961 7,375,533 1,609,371 2,230,430 5,534,548 5,713,636 3,442,500 3,756,579
Book Value Per Share 2 1,614 1,785 1,824 1,682 1,242 1,526 1,679 1,846
Cash Flow per Share 350.0 492.0 272.0 111.0 -174.0 - - -
Capex 1 179,158 179,207 190,617 184,213 208,157 257,500 209,250 184,250
Capex / Sales 13.01% 13.3% 14.58% 16.21% 12.28% 15.85% 13.31% 11.78%
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for The Chugoku Electric Power Co., Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
1,040 JPY
Average target price
1,172 JPY
Spread / Average Target
+12.74%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
THE CHUGOKU ELECTRIC POWER CO., INC. Stock The Chugoku Electric Power Co., Inc.
+3.33% 2.38B
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.65B
EXELON CORPORATION Stock Exelon Corporation
+3.96% 37.31B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. 9504 Stock
  4. Financials The Chugoku Electric Power Co., Inc.