Kyushu Electric Power Company, Incorporated

Kyushu Electric Power Company, Incorporated

KYSEY
Kyushu Electric Power Company, IncorporatedUS flagOther OTC
10.58
USD
+0.48
- -
5.00BMarket Cap
Kyushu Electric Power Company, Incorporated
KYSEY
(Other OTC)

Recent

price

10.58

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
3,054.04
3,141.57
3,188.55
3,268.73
3,787.22
3,959.08
3,875.5
3,858.29
4,138.73
4,262.8
4,256.04
3,217.61
3,686.8
4,698.65
4,524.65
4,985.97
2,141
Revenue per Share
88.37
60.73
-351.8
-702.98
-203.19
-242.38
155.17
167.36
182.95
65.45
-0.89
67.3
14.54
-119.36
352.01
272.41
33.71
Basic EPS, GAAP
742.8
637.04
35.75
-285.72
-12.52
187.52
695.62
396.94
751.58
598.09
479.62
535.84
545.23
64.52
1,239.49
913.66
- -
Free Cash Flow per Basic Share
60.02
60.06
60.06
20.06
- -
- -
0.16
20.23
36.03
32.33
39.79
36.89
41.92
22.32
0.12
64.33
- -
Dividend per Share
2,168.23
2,169.32
1,757.8
1,034.9
871.51
628.64
783.21
950.57
1,097.42
1,136.62
1,087.35
1,115.58
1,088.47
945.61
1,343.17
1,551.56
1,408.9
Book Value per Share
2,301.86
2,282.43
1,877.78
1,179.42
1,045
953.05
1,055.39
1,213.05
1,380.65
1,405.84
1,348.79
1,440.69
1,430.33
1,305.61
1,947.88
2,181.71
2,017.19
Tangible Book Value per Share
473
473
473
473
473
473
474
474
474
473
473
473
473
473
473
473
492
Basic Weighted Avg Shares
1,444,941
1,486,083
1,508,084
1,545,918
1,791,152
1,873,467
1,835,692
1,827,524
1,960,358
2,017,181
2,013,049
1,521,977
1,743,309
2,221,300
2,139,446
2,356,832
1,054,130
Sales/Revenue/Turnover
6.9
6.66
-12.26
-19.37
-5.35
-2.31
6.55
6.71
5.26
4.29
3.17
5.05
2.79
-3.29
11.92
8.47
4.49
Operating Margin (%)
256,699
259,077
244,469
212,735
202,856
193,972
203,060
215,341
210,454
238,189
261,369
205,748
225,293
221,012
249,961
250,645
- -
Depreciation Expense
41,812
28,729
-166,390
-332,470
-96,096
-114,695
73,499
79,270
86,657
30,970
-419
31,835
6,873
-56,429
166,444
128,766
16,599
Net Income, GAAP
37.57
39.83
- -
- -
- -
- -
18.77
2.69
- -
37.82
96.08
39.48
65.68
- -
25.2
27.71
29.84
Effective Tax Rate (%)
2.89
1.93
-11.03
-21.51
-5.37
-6.12
4
4.34
4.42
1.54
-0.02
2.09
0.39
-2.54
7.78
5.46
1.57
Profit Margin (%)
-254,260
-300,556
-47,767
-22,553
76,866
26,860
-103,575
-67,766
-284,987
-409,182
-479,463
-417,884
-343,235
-273,480
-191,058
-168,198
-129,251
Working Capital
1,719,597
1,708,602
2,181,600
2,518,006
2,796,975
2,838,141
2,736,253
2,789,037
2,699,096
2,666,177
2,795,794
2,944,962
3,137,264
3,393,852
3,224,197
3,237,584
3,254,728
LT Debt
1,089,066
1,079,679
888,131
557,797
494,230
450,989
499,902
574,575
653,962
665,250
637,958
681,468
676,335
617,229
921,041
1,031,278
993,171
Total Equity
2.08
2.02
- -
- -
- -
- -
2.87
3.47
- -
1.54
0.07
1.24
0.43
- -
4.47
3.29
0.75
Return on Invested Capital (%)
2.17
1.7
- -
- -
- -
- -
3.18
3.41
- -
1.46
-0.04
1.27
0.36
- -
4.61
3.65
0.61
Return on Capital (%)
4.1
2.8
-17.91
-50.34
-21.32
-32.32
21.99
19.31
17.87
5.86
-0.08
6.11
1.32
-11.73
30.76
18.82
2.53
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
123,410
- -
175,110
LT Borrowings
3,224,197
- -
3,254,728
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
473
- -
473
Market Capitalization
582,215
- -
719,837

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
927,988
- -
904,168
Cash, Cash Equivalents & STI
392,761
- -
232,740
Accounts Receivable, Net
182,421
- -
281,329
Inventories
130,018
- -
125,077
Total Current Liabilities
1,119,046
- -
1,033,419
Payables & Accruals
- -
- -
- -
ST Debt
123,410
- -
175,110
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.58%
11.7%
11.97%
Free Cash Flow
199.77%
344.06%
-26.31%
Net Income, GAAP
-942.74%
-1,822.98%
-22.64%
Sales/Revenue/Turnover
3.16%
4.81%
10.16%
Total Cash Common Dividend
- -
10,621.84%
53,249.12%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
496,523
588,793
498,075
556,055
2,139,446
2025
- -
- -
- -
- -
2,356,832
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
151.15
- -
- -
- -
352.01
2025
- -
- -
- -
- -
272.41
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
0.12
2025
- -
- -
- -
- -
64.33
2026
- -
- -
- -
- -
- -
Business
Kyushu Electric Power Company, Incorporated engages primarily in the generation, transmission, distribution, and retail sale of electricity across Japan, with a focus on the Kyushu region encompassing seven prefectures including Fukuoka, Nagasaki, Oita, Saga, Miyazaki, Kumamoto, and Kagoshima, as well as parts of Hiroshima Prefecture. Founded on May 1, 1951, and headquartered at 2-1-82 Watanabe-dori, Chuo-ku, Fukuoka, Japan, the company operates through key segments including Power Generation and Sales, Transmission and Distribution, ICT Services, Urban Development, Overseas Businesses, and Other Energy Services; it generates power from a diverse portfolio comprising hydroelectric (3,589,000 kW capacity across 139 facilities), thermal (8,035,000 kW across 6 facilities), nuclear (4,140,000 kW across 2 facilities), geothermal, solar, wind, biomass, and other renewable sources, while also constructing, maintaining, and selling electrical equipment, gas/LNG, coal, and renewable energy-related services. Additional offerings encompass data communication and optical broadband services, information systems and data centers, telecommunications infrastructure construction and maintenance, real estate and social infrastructure development, leasing for all-electric appliances, EV car-sharing, drone aerial photography, salmon farming, and cable diagnostic services for corporate clients. In recent strategic developments, Kyushu Electric Power announced plans in July 2024 to transition to a pure holding company structure by establishing a new wholly-owned parent entity, with transfers of its hydroelectric power generation (conventional and pumped storage) business to Kyuden Mirai Energy Co., Ltd. and urban development business to a newly established subsidiary (tentative name) to enable optimized group management and agile operations, as updated in October 2025 disclosures. The company integrated its geothermal power operations into Kyuden Mirai Energy Company, Inc. effective April 2024 and, under its Kyuden Group Strategic Vision 2035 released in May 2025, committed approximately 1.5 trillion yen for renewables and carbon neutrality initiatives through FY2035, targeting 10 GW renewable capacity expansion, handling 15 TWh of renewable power annually by FY2035 via aggregation and O&M services for third parties, improved nuclear utilization to 90% average from FY2031, and energy intensity reduction to 0.29 kg-CO2/kWh from 0.347 kg in FY2023. Further, it issued multiple transition bonds in 2024 and 2025, including the 526th and 527th in May 2024, the 537th and 538th in November 2025, and entered a partnership with Ocean Power Grid for marine power transmission exploration following a 2023 memorandum of understanding.