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
Electric Power Development Co., Ltd.
EDRWY
(Other OTC)

Recent

price

24.95

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
4,238.34
4,362.49
4,372.18
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
Revenue per Share
130.51
107.38
198.65
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
Basic EPS, GAAP
1,007.88
838.98
798.3
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
- -
Free Cash Flow per Basic Share
70
69.99
69.98
70
69.15
69.99
69.99
69.98
75
74.99
75
74.98
80.07
95.08
105.04
100.74
- -
Dividend per Share
2,780.17
2,817.58
2,946.23
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
Book Value per Share
2,765.01
2,707.01
3,024.86
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
Tangible Book Value per Share
150
150
150
150
152
183
183
183
183
183
183
183
183
183
183
180
183
Basic Weighted Avg Shares
635,975
654,600
656,055
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
Sales/Revenue/Turnover
11.1
7.61
8.32
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
Operating Margin (%)
111,644
105,271
95,254
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
- -
Depreciation Expense
19,583
16,113
29,808
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
Net Income, GAAP
59.02
52.12
34.45
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
Effective Tax Rate (%)
3.08
2.46
4.54
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
Profit Margin (%)
-107,836
-118,150
-118,599
-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
Working Capital
1,236,904
1,238,304
1,304,889
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
LT Debt
414,898
406,193
453,886
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
Total Equity
1.68
1.34
1.86
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 Invested Capital (%)
1.91
1.52
2.34
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 Capital (%)
4.75
3.84
6.89
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
Return on Common Equity (%)

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
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.