Electric Power Development Co., Ltd.

Electric Power Development Co., Ltd.

EDRWY
Electric Power Development Co., Ltd.US flagOther OTC
24.95
USD
- -
- -
4.39BMarket Cap
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
4,710.63
4,941.35
4,261.52
4,066.68
4,677.71
4,902.32
4,991.99
4,966.69
5,925.33
10,069.06
6,879.4
7,199.85
6,574.25
3,425.31
Basic EPS, GAAP
191.23
284.42
218.96
226.33
373.93
252.68
230.96
121.85
380.7
621.49
425.31
505.64
325.51
273.65
Free Cash Flow per Basic Share
813.79
973.05
798.31
630.65
875.78
810.84
869.96
917.57
701.35
851.87
1,389.12
1,368.88
1,247.08
- -
Dividend per Share
70
69.15
69.99
69.99
69.98
75
74.99
75
74.98
80.07
95.08
105.04
100.74
- -
Book Value per Share
3,067.48
3,420.27
2,955.04
3,111.84
3,415.78
3,593.45
3,749.44
3,796.29
4,102.5
4,646.62
4,978.79
5,379.03
5,694.78
5,190.32
Tangible Book Value per Share
3,461.98
4,583.7
3,689.88
4,173.84
4,567.76
4,619.43
4,683.94
4,663.72
5,266.94
6,520.25
7,290.29
8,002.72
8,532.83
7,851.83
Basic Weighted Avg Shares
150
152
183
183
183
183
183
183
183
183
183
183
180
183
Sales/Revenue/Turnover
706,834
750,626
780,071
744,401
856,251
897,365
913,774
909,143
1,084,620
1,841,921
1,257,996
1,316,673
1,182,259
626,403
Operating Margin (%)
8.37
9.71
11.27
10.98
12.19
8.79
9.15
8.55
8.02
9.98
8.4
10.5
8.54
9.69
Depreciation Expense
91,408
93,309
94,582
75,660
82,298
79,979
83,009
96,445
96,997
107,642
110,313
116,405
116,074
- -
Net Income, GAAP
28,694
43,206
40,081
41,429
68,448
46,252
42,277
22,304
69,687
113,689
77,774
92,469
58,537
50,043
Effective Tax Rate (%)
34.96
28.22
30.61
31.99
16.57
19.26
18.28
51.78
- -
30.33
28.55
26.81
30.81
26.74
Profit Margin (%)
4.06
5.76
5.14
5.57
7.99
5.15
4.63
2.45
6.43
6.17
6.18
7.02
4.95
7.99
Working Capital
-107,074
54,672
4,341
-9,134
72,701
66,291
28,397
91,644
55,864
289,283
340,999
260,354
268,019
316,600
LT Debt
1,433,836
1,524,604
1,442,834
1,386,544
1,430,402
1,468,367
1,472,580
1,549,828
1,548,368
1,669,143
1,662,600
1,653,156
1,670,592
1,705,713
Total Equity
519,473
696,296
675,433
764,017
836,123
845,582
857,385
853,684
964,103
1,192,741
1,333,133
1,463,498
1,534,473
1,435,903
Return on Invested Capital (%)
1.84
2.26
2.56
2.35
3.61
2.58
2.72
1.47
- -
4.36
2.38
3.07
2.05
1.34
Return on Capital (%)
2.25
2.85
2.74
2.61
3.49
2.55
2.22
1.04
- -
4.69
3.24
3.62
2.17
1.88
Return on Common Equity (%)
6.36
8.82
7.56
7.46
11.46
7.21
6.29
3.23
9.64
14.2
8.84
9.76
5.83
5.51

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
204,479
- -
234,498
LT Borrowings
1,661,390
- -
1,704,481
LT Finance Leases
1,210
- -
1,232
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
183
- -
183
Market Capitalization
462,529
- -
442,376

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
690,254
- -
719,123
Cash, Cash Equivalents & STI
431,960
- -
418,656
Accounts Receivable, Net
98,119
- -
136,644
Inventories
80,059
- -
71,107
Total Current Liabilities
349,255
- -
402,523
Payables & Accruals
- -
- -
- -
ST Debt
204,479
- -
234,498
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.77%
12.61%
4.85%
Free Cash Flow
7.22%
9.79%
-10.41%
Net Income, GAAP
20.65%
45.24%
-36.7%
Sales/Revenue/Turnover
6.84%
10.37%
-10.21%
Total Cash Common Dividend
- -
6.04%
-5.69%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
281,381
350,212
329,249
297,154
1,257,996
2025
- -
- -
- -
- -
1,316,673
2026
- -
- -
- -
- -
1,182,259

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
96.31
- -
- -
- -
425.31
2025
- -
- -
- -
- -
505.64
2026
- -
- -
- -
- -
325.51

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
95.08
2025
- -
- -
- -
- -
105.04
2026
- -
- -
- -
- -
100.74

Company Description

APIChatGPT
CEO
Hideaki Kato
Full Time Employees
7,202
Sector
Utilities
Industry
Renewable Utilities
Address
6-15-1, Ginza Tokyo TY Japan 104-8165
IPO Date
Jun 5, 2008
Business
Electric Power Development Co., Ltd., operating as J-POWER, serves as a prominent wholesale energy supplier in Japan and globally, managing diverse power generation and transmission assets. Its operations are broadly organized across domestic power production, international ventures, energy-related services, and other specialized businesses. The company engages in generating electricity through a comprehensive portfolio that includes hydroelectric, thermal, wind, geothermal, solar, biomass, and nuclear power sources. Beyond power generation, J-POWER oversees the intricate infrastructure for electricity transmission and transformation, maintaining an extensive network of power lines, substations, and converter stations. The company also provides a range of power-related services, encompassing technical consulting for energy facilities worldwide, sourcing and transporting fuels like coal, producing wood and biomass-derived fuels, selling fly ash, and offering engineering services for environmental equipment. Furthermore, J-POWER is expanding into new domains such as the data center business through strategic collaborations. Reflecting a strategic pivot toward decarbonization, J-POWER launched its "BLUE MISSION 2050" initiative to achieve carbon neutrality and foster a hydrogen society, focusing on expanding CO2-free power sources and advancing zero-emission thermal technologies like hydrogen power generation and carbon capture. This transition includes scaling down fossil fuel investments in certain regions, such as divesting most of its U.S. gas-fired power plants, and actively acquiring renewable energy assets, exemplified by the recent acquisition of Genex Power in Australia and a basic agreement to purchase Mitsubishi Heavy Industries' domestic onshore wind business. The firm is also at the forefront of developing floating offshore wind technology through industry collaborations. As of early 2023, J-POWER's domestic facilities include 61 hydroelectric plants with a combined capacity of 8,577 MW, 9 thermal power facilities totaling 8,810 MW, 21 wind power installations contributing 477 MW, and 2 geothermal facilities providing 38 MW. Its power transmission network extends over 2,410 kilometers, supported by multiple substations and converter stations. Globally, the company holds equity interests in numerous power generation projects across countries including Thailand, the United States, China, the Philippines, Australia, the United Kingdom, and Indonesia, contributing to a total owned generating capacity of over 26,000 MW. The company, initially established in 1952, continues to innovate from its headquarters in Tokyo, Japan.