Business Segments Electric Power Development Co., Ltd.

Stocks

9513

JP3551200003

Electric Utilities

Market Closed - Japan Exchange Other stock markets 12:00:00 16/06/2026 pm IST			5-day change	1st Jan Change
3,860.00 ^JPY	-3.28%		-1.98%	+22.04%

07:23am	Certain Common Stock of PowerX,Inc. are subject to a Lock-Up Agreement Ending on 16-JUN-2026.	CI
12/05	Electric Power Development Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

EBT: Breakdown by Business Segment

Breakdown by Business Segment (JPY)

Fiscal Period: March	2021	2022	2023	2024	2025
Electric Power Generation By Fossil Fuels
Electric Power Related Business	73TCr	88TCr	1,42000Cr	90TCr	97TCr
Total Assets	2,10000Cr	2,19900Cr	2,29900Cr	2,36000Cr	2,27500Cr
Interest Expense	-1.16TCr	-1.16TCr	-1.13TCr	-1.22TCr	-1.27TCr
CAPEX	-11TCr	-9TCr	-11TCr	-11TCr	-7.8TCr
EBT	1.91TCr	2.67TCr	5.46TCr	2.2TCr	6.85TCr
D&A	7.4TCr	7.51TCr	7.77TCr	7.87TCr	7.13TCr
Independent Power Producers and Energy Traders
Overseas	14TCr	15TCr	28TCr	26TCr	24TCr
Total Assets	68TCr	77TCr	92TCr	95TCr	1,13100Cr
Interest Expense	-1.2TCr	-1.14TCr	-1.58TCr	-1.85TCr	-2.01TCr
CAPEX	-6.03TCr	-3.93TCr	-1.3TCr	-384.2Cr	-2.22TCr
EBT	3.09TCr	2.2TCr	2.27TCr	4.43TCr	3.45TCr
D&A	1.62TCr	1.57TCr	2.01TCr	2.34TCr	2.73TCr
Power Generation Business	37TCr	24TCr	32TCr	28TCr	10TCr
Total Assets	24TCr	25TCr	31TCr	34TCr	23TCr
Interest Expense	-9.7Cr	-13Cr	-27Cr	-22Cr	-20Cr
CAPEX	-573.7Cr	-545Cr	-469.4Cr	-644.4Cr	-454.5Cr
EBT	1.23TCr	2.58TCr	9.28TCr	5.34TCr	3.41TCr
D&A	809.3Cr	818.1Cr	1.19TCr	1.04TCr	773.5Cr
Electric Power Transmission and Control
Transmission and Transformation Business	-	-	-	-	5.05TCr
Total Assets	-	-	-	-	28TCr
Interest Expense	-	-	-	-	-201.1Cr
CAPEX	-	-	-	-	-2.88TCr
EBT	-	-	-	-	283.5Cr
D&A	-	-	-	-	1.08TCr
Machinery Distribution
Other	1.84TCr	2.11TCr	2.93TCr	1.73TCr	1.82TCr
Total Assets	1.68TCr	1.79TCr	1.59TCr	1.5TCr	1.6TCr
Interest Expense	-8.3Cr	-7.8Cr	-7.6Cr	-7.5Cr	-7.4Cr
CAPEX	-39Cr	-36Cr	-48Cr	-8.7Cr	-54Cr
EBT	104.9Cr	123.4Cr	180.5Cr	16Cr	62Cr
D&A	36Cr	37Cr	34Cr	34Cr	35Cr
Adjustment	-36TCr	-20TCr	-21TCr	-20TCr	-6.67TCr
Total Assets	-19TCr	-18TCr	-18TCr	-18TCr	-26TCr
Interest Expense	8.8Cr	71Cr	9.4Cr	7.2Cr	206.3Cr
CAPEX	163.8Cr	295.5Cr	361.3Cr	369.3Cr	169Cr
EBT	-240.5Cr	-292.5Cr	-112.8Cr	-127.3Cr	-50Cr
D&A	-218.5Cr	-229.7Cr	-245.8Cr	-248.6Cr	-80Cr

Geographical Revenue Distribution History

Geographical breakdown of sales (JPY)

Fiscal Period: March	2021	2022	2023	2024	2025
Japan	75TCr	90TCr	1,44300Cr	92TCr	1,01400Cr
Total Assets	1,59600Cr	1,60700Cr	1,62500Cr	1,65500Cr	1,67700Cr
Thailand	14TCr	14TCr	23TCr	23TCr	20TCr
Total Assets	28TCr	26TCr	28TCr	29TCr	30TCr
Others	2.11TCr	4.34TCr	17TCr	11TCr	9.92TCr
Total Assets	12TCr	17TCr	17TCr	18TCr	30TCr