Okinawa Electric Power Co. Inc.

Okinawa Electric Power Co. Inc.

9511.T
Okinawa Electric Power Co. Inc.JP flagTokyo Stock Exchange
917.00
JPY
+5.00
- -
49.81BMarket Cap
Okinawa Electric Power Co. Inc.
9511.T
(Tokyo Stock Exchange)

Recent

price

917.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
2,792.51
2,926.13
2,932.6
3,158.67
3,259.86
3,212.13
2,538.15
3,501.24
3,595.94
3,754.14
3,501.27
3,242.48
4,115.44
4,352.16
4,355.89
4,053.77
1,949.83
Revenue per Share
141.78
122.56
76.08
83.36
87.1
64.27
77.8
111.98
65.64
123.21
153.29
36.04
-836.97
44.02
79.59
114.78
-15.6
Basic EPS, GAAP
478.32
548.46
495.66
682.34
506.02
597
449.92
582.13
290.64
663.23
582.31
318.82
-700.81
471.83
627.62
502.69
- -
Free Cash Flow per Basic Share
18.45
18.47
18.45
18.47
18.45
23.09
27.67
44.13
48.95
57.04
58.51
60
30.09
5.1
15.08
25.06
- -
Dividend per Share
2,078.02
2,182.17
2,239.8
2,304.74
2,414.55
2,456.12
2,015.3
2,619.1
2,584.26
2,779.86
2,874.78
2,853.3
1,988.33
2,027.17
2,092.23
2,181.56
2,121.01
Book Value per Share
2,220.98
2,330.84
2,397.21
2,486.23
2,607.38
2,610.22
2,162.54
2,726.94
2,667.09
2,861.32
2,996.86
2,967.49
2,108.08
2,187.73
2,275.17
2,446.22
2,277.32
Tangible Book Value per Share
57
57
57
57
57
57
71
56
57
54
54
54
54
54
54
54
54
Basic Weighted Avg Shares
158,494
166,074
166,439
179,265
185,000
182,264
179,997
196,133
205,480
204,295
190,520
176,231
223,516
236,393
236,539
220,176
105,893
Sales/Revenue/Turnover
9.07
7.69
5.39
4.85
5.12
3.97
5.07
4.76
2.65
5.05
6.62
1.59
-21.66
1.47
3.1
4.22
-1.15
Operating Margin (%)
21,439
22,519
24,249
29,058
27,428
26,583
25,267
24,153
23,239
22,384
22,346
23,573
19,937
21,569
23,459
23,631
- -
Depreciation Expense
8,047
6,956
4,318
4,731
4,943
3,647
5,517
6,273
3,751
6,705
8,341
1,959
-45,457
2,391
4,322
6,234
-847
Net Income, GAAP
26.53
30.35
29.95
30.2
34.17
29.09
25.21
23.6
26.19
27.05
24.92
21.57
- -
0.97
20.69
20.29
18.46
Effective Tax Rate (%)
5.08
4.19
2.59
2.64
2.67
2
3.07
3.2
1.83
3.28
4.38
1.11
-20.34
1.01
1.83
2.83
-0.8
Profit Margin (%)
-22,497
-29,627
-15,244
-17,759
-17,322
-18,530
-14,364
-14,333
3,485
-813
-5,415
-7,203
8,618
-4,997
-31,463
-11,049
-17,554
Working Capital
186,741
190,352
223,056
208,818
198,935
184,474
176,949
174,052
186,312
181,908
183,727
197,202
283,360
265,694
264,304
293,139
264,677
LT Debt
126,056
132,288
136,053
141,102
147,971
148,110
153,360
152,758
152,403
155,709
163,073
161,285
114,493
118,829
123,549
132,864
123,679
Total Equity
3.47
2.63
1.7
1.59
1.64
1.37
1.87
1.98
1.12
2.08
2.63
0.61
- -
0.87
1.48
1.79
- -
Return on Invested Capital (%)
3.46
2.68
1.75
1.78
1.78
1.46
1.96
2.15
1.36
2.13
2.56
0.72
- -
1
1.48
2.02
-1.92
Return on Capital (%)
7.03
5.75
3.44
3.67
3.69
2.64
3.91
4.33
2.55
4.49
5.42
1.26
-34.56
2.19
3.86
5.37
-0.75
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
5,221
- -
2,050
LT Borrowings
265,694
- -
264,677
LT Finance Leases
16,828
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
54
- -
54
Market Capitalization
63,488
60,554
56,427

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
80,010
- -
93,366
Cash, Cash Equivalents & STI
22,158
- -
24,346
Accounts Receivable, Net
13,912
- -
22,903
Inventories
18,132
- -
16,801
Total Current Liabilities
85,007
- -
110,920
Payables & Accruals
- -
- -
- -
ST Debt
5,221
- -
2,050
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-0.5%
-2.96%
7.54%
Free Cash Flow
-46.68%
-103.84%
-19.89%
Net Income, GAAP
-234.93%
-495.44%
44.24%
Sales/Revenue/Turnover
2.34%
3.65%
-6.92%
Total Cash Common Dividend
23.38%
26.27%
66.18%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
53,778
76,722
56,812
49,081
236,393
2025
- -
- -
- -
- -
236,539
2026
- -
- -
- -
- -
220,176

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-104.97
- -
- -
- -
44.02
2025
- -
- -
- -
- -
79.59
2026
- -
- -
- -
- -
114.78

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
5.1
2025
- -
- -
- -
- -
15.08
2026
- -
- -
- -
- -
25.06
Business
Okinawa Electric Power Co. Inc. (Okinawa Electric Power Company, Incorporated) is an electric utility that generates, transmits, distributes, and retails electricity exclusively in Okinawa Prefecture, Japan, operating 11 isolated systems across 38 inhabited islands including the Okinawa main island; it maintains approximately 140 substations and 11,078 km of distribution lines while generating power primarily from thermal sources such as coal-fired (752,000 kW at two locations), LNG-fired (502,000 kW at one location), oil-fired (375,000 kW at two locations), gas turbine (326,000 kW at five locations), and internal combustion (253,000 kW at 13 locations) facilities supplemented by wind power (2,000 kW at five locations) for a total capacity of 2,210,000 kW. The company offers retail electricity services to residential, commercial, and industrial customers, alongside gas sales including natural gas and LNG; it provides energy-saving solutions such as LED fixtures, EcoCute induction heaters, air conditioning, and sanitation equipment installation; renewable energy systems including solar PV-TPO under the "karE-roof" brand, tiltable wind turbines, floating solar, and biomass co-firing; and comprehensive services encompassing civil engineering, electrical and telecommunications construction, power facility maintenance, environmental surveys, real estate leasing, internet data centers, call centers, aquaculture, non-life insurance, advertising, vehicle leasing, computer systems, and ISO certification support. Founded on May 15, 1972, and headquartered in Urasoe, Okinawa, Japan, the firm employs 3,128 people consolidated and pursues carbon neutrality by 2050 through initiatives like a -30% CO2 reduction target by FY2030 (versus FY2005 baseline via LNG expansion, biomass co-firing at Gushikawa and Kin plants, hydrogen co-firing validation at Yoshinoura (achieving 30% rate in FY2024), and renewable demonstrations on Hateruma and Kurimajima islands; in FY2025, it advances the Okiden PX Project for procurement optimization, DX acceleration, and P/L-cash effects exceeding ¥3-5 billion, alongside capital expenditures of ¥43.9 billion focused on replacing aging heavy oil units at Makiminato Thermal Power Plant with a 130,000 kW high-efficiency gas turbine combined cycle (FY2032 start, ammonia-compatible), Miyako No. 2 battery storage, and supply reliability upgrades. Recent strategic developments include its first off-site PPA sleeved in September 2025 delivering 1.7 GWh/year from Toda Corporation's Urasoe solar to Orion Hotel starting October 2025; a October 2025 cooperation agreement with Chubu Electric Power Co. Inc. Chubu Electric Power Company, Incorporated and Indonesia's PT PLN (Persero) for diesel reduction via solar, batteries, and grid stabilization in island regions; and an August 2024 joint venture via subsidiary Seed Okinawa LLC with Tokyu Land Corporation Tokyu Land Corporation group for solar-plus-storage at Palau Pacific Resort. The company operates through electric utility (power generation, transmission, distribution, retail) and construction segments, with ancillary businesses in real estate, information-communications, and lifestyle support, targeting growth aligned with Okinawa's GW2050 PROJECTS economic vision amid tourism recovery and base land returns.