The Chugoku Electric Power Co., Inc.

The Chugoku Electric Power Co., Inc.

CGKEF
The Chugoku Electric Power Co., Inc.US flagOther OTC
6.51
USD
- -
- -
2.34BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
3,307.83
3,463.39
3,584.8
3,398.86
3,369.63
3,819.67
3,999.95
3,868.8
3,628.81
3,155.03
4,703.89
4,521.4
4,250.33
2,185.36
Basic EPS, GAAP
-60.52
-25.88
93.38
74.83
31.84
60.15
33.25
258.59
40.42
-110.21
-431.3
370.59
273.7
29.07
Free Cash Flow per Basic Share
246.72
305.19
422.36
408.26
269.49
478.69
237.14
372.29
305.93
0.86
-174.03
753.37
517.03
- -
Dividend per Share
50
49.98
50
50.02
50.87
50.03
50.03
49.45
50.02
50.02
15
5
35.05
- -
Book Value per Share
1,631.89
1,556.14
1,573.33
1,598.98
1,607.41
1,673.16
1,656.47
1,874.72
1,801.13
1,639.95
1,191.36
1,558.02
1,798.85
1,671.62
Tangible Book Value per Share
1,697.16
1,672.29
1,723.61
1,679.41
1,631.4
1,686.92
1,622.82
1,856.94
1,832.71
1,688.87
1,264.33
1,702.75
1,961.89
1,853.57
Basic Weighted Avg Shares
363
363
363
362
356
344
344
348
360
360
360
360
360
360
Sales/Revenue/Turnover
1,199,727
1,256,053
1,299,623
1,231,571
1,200,379
1,314,967
1,376,978
1,347,352
1,307,498
1,136,646
1,694,601
1,628,784
1,529,217
787,238
Operating Margin (%)
-0.33
0.72
5.49
4.06
2.88
3.01
1.42
3.58
2.62
-5.34
-4.07
12.7
8.45
5.3
Depreciation Expense
112,842
107,887
108,476
106,170
105,690
104,106
104,779
81,263
83,418
79,621
92,584
106,488
116,151
- -
Net Income, GAAP
-21,951
-9,384
33,852
27,113
11,341
20,707
11,446
90,056
14,564
-39,705
-155,378
133,501
98,474
10,473
Effective Tax Rate (%)
- -
- -
39.63
35
31.19
24.91
26.58
27.48
22.04
- -
- -
30.54
22.56
64.88
Profit Margin (%)
-1.83
-0.75
2.6
2.2
0.94
1.57
0.83
6.68
1.11
-3.49
-9.17
8.2
6.44
1.33
Working Capital
-225,913
-161,171
-68,754
-212,349
-230,220
-212,453
-299,168
-241,955
-379,775
-354,769
-367,522
-70,713
60,604
354
LT Debt
1,438,965
1,559,943
1,677,362
1,627,201
1,693,735
1,817,211
1,802,834
1,908,267
1,870,357
2,084,525
2,379,757
2,615,528
2,855,419
2,756,206
Total Equity
615,550
606,482
624,874
608,533
581,160
580,742
558,653
646,698
660,344
608,442
455,481
613,398
705,863
667,716
Return on Invested Capital (%)
- -
- -
1.85
1.38
1.01
1.23
0.58
1.37
1
- -
- -
4.36
2.86
0.42
Return on Capital (%)
- -
- -
2.1
1.82
1.13
1.43
0.87
3.9
0.86
- -
- -
4.42
3.22
0.38
Return on Common Equity (%)
-3.59
-1.62
5.97
4.72
1.97
3.61
2
14.73
2.24
-6.41
-30.47
26.96
16.3
1.81

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
70,345
- -
69,295
LT Borrowings
2,615,528
- -
2,756,206
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
360
- -
360
Market Capitalization
345,900
379,253
337,086

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
650,567
- -
703,889
Cash, Cash Equivalents & STI
301,352
- -
292,252
Accounts Receivable, Net
114,718
- -
133,598
Inventories
77,539
- -
78,724
Total Current Liabilities
721,280
- -
703,535
Payables & Accruals
- -
- -
- -
ST Debt
70,345
- -
69,295
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.36%
3.77%
15.07%
Free Cash Flow
-2,096.2%
-4,200.71%
-31.46%
Net Income, GAAP
26.93%
-75.46%
-26.24%
Sales/Revenue/Turnover
2.74%
4.61%
-6.11%
Total Cash Common Dividend
46.32%
93.65%
600.28%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
401,078
440,468
363,281
423,957
1,628,784
2025
- -
- -
- -
- -
1,529,217
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
173.87
- -
- -
- -
370.59
2025
- -
- -
- -
- -
273.7
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
5
2025
- -
- -
- -
- -
35.05
2026
- -
- -
- -
- -
- -

Company Description

APIChat
CEO
Nakagawa Kengo
Full Time Employees
12,776
Sector
Utilities
Industry
Renewable Utilities
Address
4-33, Komachi Hiroshima Japan 730-8701
IPO Date
Oct 1, 2009
Business
The Chugoku Electric Power Co., Inc. (CGKEF) engages in the generation, transmission, and distribution of electric power primarily in Japan's Chugoku region, comprising Hiroshima, Okayama, Shimane, Tottori, and Yamaguchi prefectures; it operates as the sixth-largest electric utility in Japan by sales volume and trades under the brand EnerGia. Founded in 1951 and headquartered in Hiroshima, the company supplies electricity through a diverse portfolio encompassing thermal power plants (predominantly LNG, coal, and fuel-based with 7,354 MW capacity as of March 2023), nuclear facilities including the Shimane Nuclear Power Station, hydroelectric installations (totaling around 2,909 MW across numerous stations), and renewable sources such as solar photovoltaic farms and new energy assets; it also provides comprehensive energy services including natural gas (LNG and coal fuel supply), information systems and telecommunications (Internet connections, telephone, broadcasting, and Ethernet networks for corporate clients), electrical conductors and cables, transportation facilities, electrical communications, and other support areas like environmental initiatives, business/lifestyle services, and power business assistance. The Electric Power segment delivers to residential, commercial, industrial, and other customers across the region (accounting for the bulk of revenue at 84% in recent reports), while subsidiaries like Chugoku Electric Power Network Co., Ltd. (spun off in 2020) handle transmission and distribution. Recent developments include securing a 53.9 billion yen transition-linked loan in September 2024 from 29 Japanese financial institutions (led by local banks such as Hiroshima Bank and Chugoku Bank) to bolster non-fossil generation (nuclear and renewables) and grid infrastructure, with interest rates tied to achieving a 50% reduction in retail CO2 emissions by FY2030 versus FY2013 levels; signing a Memorandum of Understanding in October 2024 with the Netherlands Organisation for Applied Scientific Research (TNO) to advance carbon-neutral technologies; multiple revisions to pre-operational applications for Shimane Nuclear Power Station Unit 2 throughout 2024 (latest in December); introduction of a performance-based stock compensation plan in May 2024 with share acquisitions detailed in August; release of the Chugoku Electric Power Group Integrated Report 2024 in October; and ongoing efforts in corporate power purchase agreements exceeding 170 MW for decarbonization alongside operational updates like financial results revisions and personnel changes for directors.