Electric Power Development Co., Ltd. (TYO:9513)
Japan · Delayed Price · Currency is JPY 3,404.00
+74.00 (2.22%)
At close: Feb 6, 2026
TYO:9513 Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 1,148,935 | 1,316,673 | 1,257,996 | 1,841,921 | 1,084,620 | 909,143 |
Other Revenue | 73,338 | 1 | 2 | 1 | 1 | 1 |
| 1,222,273 | 1,316,674 | 1,257,998 | 1,841,922 | 1,084,621 | 909,144 | |
Revenue Growth (YoY) | -2.69% | 4.66% | -31.70% | 69.82% | 19.30% | -0.51% |
Cost of Revenue | 1,018,076 | 1,178,363 | 1,152,293 | 1,658,055 | 997,642 | 831,369 |
Gross Profit | 204,197 | 138,311 | 105,705 | 183,867 | 86,979 | 77,775 |
Operating Income | 112,281 | 138,311 | 105,705 | 183,867 | 86,979 | 77,775 |
Interest Expense | -32,177 | -33,002 | -30,937 | -27,368 | -22,442 | -23,746 |
Interest & Investment Income | 12,408 | 12,029 | 9,313 | 5,399 | 3,673 | 3,354 |
Earnings From Equity Investments | 61,571 | 14,464 | 24,550 | 9,128 | 14,228 | 2,759 |
Currency Exchange Gain (Loss) | - | - | - | - | -7,558 | - |
Other Non Operating Income (Expenses) | -15,076 | 773 | 9,902 | 496 | -2,034 | 760 |
EBT Excluding Unusual Items | 139,007 | 132,575 | 118,533 | 171,522 | 72,846 | 60,902 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 9,478 |
Gain (Loss) on Sale of Assets | 7,518 | 7,518 | - | -731 | - | - |
Asset Writedown | - | - | - | - | - | -5,706 |
Pretax Income | 146,525 | 140,093 | 118,533 | 170,791 | 72,846 | 64,674 |
Income Tax Expense | 39,290 | 37,564 | 33,839 | 51,799 | -1,938 | 33,491 |
Earnings From Continuing Operations | 107,235 | 102,529 | 84,694 | 118,992 | 74,784 | 31,183 |
Minority Interest in Earnings | -10,431 | -10,060 | -6,920 | -5,303 | -5,097 | -8,879 |
Net Income | 96,804 | 92,469 | 77,774 | 113,689 | 69,687 | 22,304 |
Net Income to Common | 96,804 | 92,469 | 77,774 | 113,689 | 69,687 | 22,304 |
Net Income Growth | -4.18% | 18.89% | -31.59% | 63.14% | 212.44% | -47.24% |
Shares Outstanding (Basic) | 181 | 183 | 183 | 183 | 183 | 183 |
Shares Outstanding (Diluted) | 181 | 183 | 183 | 183 | 183 | 183 |
Shares Change (YoY) | -0.81% | 0.00% | -0.03% | -0.07% | - | - |
EPS (Basic) | 533.70 | 505.64 | 425.30 | 621.50 | 380.70 | 121.85 |
EPS (Diluted) | 533.70 | 505.64 | 425.30 | 621.50 | 380.70 | 121.85 |
EPS Growth | -3.40% | 18.89% | -31.57% | 63.25% | 212.44% | -47.24% |
Free Cash Flow | - | 126,415 | 138,181 | 10,970 | -6,902 | 8,663 |
Free Cash Flow Per Share | - | 691.27 | 755.63 | 59.97 | -37.71 | 47.33 |
Dividend Per Share | 100.000 | 100.000 | 100.000 | 90.000 | 75.000 | 75.000 |
Dividend Growth | -4.76% | - | 11.11% | 20.00% | - | - |
Gross Margin | 16.71% | 10.51% | 8.40% | 9.98% | 8.02% | 8.55% |
Operating Margin | 9.19% | 10.51% | 8.40% | 9.98% | 8.02% | 8.55% |
Profit Margin | 7.92% | 7.02% | 6.18% | 6.17% | 6.42% | 2.45% |
Free Cash Flow Margin | - | 9.60% | 10.98% | 0.60% | -0.64% | 0.95% |
EBITDA | 233,255 | 254,716 | 216,018 | 291,509 | 183,976 | 174,220 |
EBITDA Margin | 19.08% | 19.35% | 17.17% | 15.83% | 16.96% | 19.16% |
D&A For EBITDA | 120,974 | 116,405 | 110,313 | 107,642 | 96,997 | 96,445 |
EBIT | 112,281 | 138,311 | 105,705 | 183,867 | 86,979 | 77,775 |
EBIT Margin | 9.19% | 10.51% | 8.40% | 9.98% | 8.02% | 8.55% |
Effective Tax Rate | 26.81% | 26.81% | 28.55% | 30.33% | - | 51.78% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.