Valuation Electric Power Development Co., Ltd.

Stocks

9513

JP3551200003

Electric Utilities

Market Closed - Japan Exchange Other stock markets 12:00:00 12/06/2026 pm IST			5-day change	1st Jan Change
4,046.00 ^JPY	+0.65%		+2.20%	+27.92%

12/05	Electric Power Development Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
12/05	Electric Power Development Co., Ltd. Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 26, 2026; Provides Dividend Guidance for the Second Quarter-Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Company Valuation: Electric Power Development Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,54,016	3,19,968	3,89,679	4,56,443	4,63,043	7,12,130	-	-
Change	-	-9.62%	21.79%	17.13%	1.45%	53.79%	-	-
Enterprise Value (EV) ¹	18,07,797	18,83,338	19,33,482	18,91,545	19,25,646	22,64,028	23,15,928	23,67,428
Change	-	4.18%	2.66%	-2.17%	1.8%	17.57%	2.29%	2.22%
P/E Ratio	15.9x	4.59x	3.43x	5.87x	5.01x	13.3x	9.54x	9.83x
PBR	0.44x	0.35x	0.36x	0.38x	0.35x	0.54x	0.49x	0.47x
PEG	-	0x	0.1x	-0.2x	0.3x	-0.4x	-0.4x	-3.37x
Capitalization / Revenue	0.39x	0.3x	0.21x	0.36x	0.35x	0.64x	0.55x	0.56x
EV / Revenue	1.99x	1.74x	1.05x	1.5x	1.46x	1.86x	1.79x	1.85x
EV / EBITDA	10.4x	10.2x	6.63x	8.76x	7.56x	10x	9.69x	10.2x
EV / EBIT	23.2x	21.7x	10.5x	17.9x	13.9x	22.2x	19.7x	22.9x
EV / FCF	73.2x	-37.3x	387x	14.1x	15.1x	87.1x	-16.2x	-142x
FCF Yield	1.37%	-2.68%	0.26%	7.1%	6.62%	4.68%	-6.17%	-0.71%
Dividend per Share ²	75	75	90	100	100	100	105	107.5
Rate of return	3.88%	4.29%	4.22%	4.01%	3.95%	2.31%	2.61%	2.67%
EPS ²	121.8	380.7	621.5	425.3	505.6	325.5	421.2	409
Distribution rate	61.6%	19.7%	14.5%	23.5%	19.8%	30.7%	24.9%	26.3%
Net sales ¹	9,09,144	10,84,621	18,41,922	12,57,998	13,16,674	11,82,260	12,91,283	12,80,583
EBITDA ¹	1,74,220	1,83,976	2,91,509	2,16,017	2,54,715	2,26,000	2,38,900	2,32,150
EBIT ¹	77,775	86,979	1,83,867	1,05,704	1,38,310	1,00,992	1,17,375	1,03,167
Net income ¹	22,304	69,687	1,13,689	77,774	92,469	58,537	74,100	71,650
Net Debt ¹	14,53,781	15,63,370	15,43,803	14,35,102	14,62,603	15,51,898	16,03,798	16,55,298
Reference price ²	1,934.00	1,748.00	2,131.00	2,496.00	2,532.00	4,020.00	4,020.00	4,020.00
Nbr of stocks (in thousands)	1,83,049	1,83,048	1,82,862	1,82,870	1,82,877	1,76,008	-	-
Announcement Date	30/04/21	11/05/22	10/05/23	09/05/24	09/05/25	12/05/26	-	-

¹JPY in Million²JPY

Estimates

P/E Ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELECTRIC POWER DEVELOPMENT CO., LTD.	7.51x	1.86x	10x	2.49%	440.89Cr
GE VERNOVA INC.	29.24x	5.18x	37.92x	0.22%	24TCr
NEXTERA ENERGY	21.39x	9.03x	14.86x	2.92%	18TCr
IBERDROLA, S.A.	20.33x	4.21x	11.45x	3.57%	16TCr
ENEL S.P.A.	13.43x	1.93x	6.78x	5.33%	11TCr
SOUTHERN COMPANY	20.98x	5.93x	13.09x	3.26%	11TCr
DUKE ENERGY CORPORATION	18.41x	5.62x	11.21x	3.53%	9.68TCr
CONSTELLATION ENERGY CORPORATION	20.26x	3.09x	12.25x	0.69%	8.81TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	20.15x	5.18x	12.45x	3.01%	6.99TCr
DOMINION ENERGY, INC.	18.53x	6.25x	13.37x	4%	5.87TCr
Average	19.02x	4.83x	14.34x	2.9%	11.12TCr
Weighted average by Cap.	21.49x	5.32x	17.68x	2.63%