Electric Power Development Co., Ltd. (TYO:9513)
Japan · Delayed Price · Currency is JPY 3,922.00
-175.00 (-4.27%)
Nov 6, 2026, 3:30 PM JST
TYO:9513 Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,234,377 | 1,182,259 | 1,316,673 | 1,257,996 | 1,841,921 | 1,084,620 |
Other Revenue | 67,923 | 1 | 1 | 2 | 1 | 1 |
| 1,302,300 | 1,182,260 | 1,316,674 | 1,257,998 | 1,841,922 | 1,084,621 | |
Revenue Growth | 4.40% | -10.21% | 4.66% | -31.70% | 69.82% | 19.30% |
Cost of Revenue | 1,080,120 | 1,081,267 | 1,178,363 | 1,152,293 | 1,658,055 | 997,642 |
Gross Profit | 222,180 | 100,993 | 138,311 | 105,705 | 183,867 | 86,979 |
Operating Income | 129,085 | 100,993 | 138,311 | 105,705 | 183,867 | 86,979 |
Interest Expense | -35,480 | -31,929 | -33,002 | -30,937 | -27,368 | -22,442 |
Interest & Investment Income | 13,467 | 12,505 | 12,029 | 9,313 | 5,399 | 3,673 |
Earnings From Equity Investments | 26,279 | 63,878 | 14,464 | 24,550 | 9,128 | 14,228 |
Currency Exchange Gain (Loss) | -5,115 | - | - | - | - | -7,558 |
Other Non Operating Income (Expenses) | -2,828 | 13,084 | 773 | 9,902 | 496 | -2,034 |
EBT Excluding Unusual Items | 125,408 | 158,531 | 132,575 | 118,533 | 171,522 | 72,846 |
Gain (Loss) on Sale of Assets | - | - | 7,518 | - | -731 | - |
Asset Writedown | -32,988 | -51,817 | - | - | - | - |
Pretax Income | 92,420 | 106,714 | 140,093 | 118,533 | 170,791 | 72,846 |
Income Tax Expense | 25,057 | 32,881 | 37,564 | 33,839 | 51,799 | -1,938 |
Earnings From Continuing Operations | 67,363 | 73,833 | 102,529 | 84,694 | 118,992 | 74,784 |
Minority Interest in Earnings | -16,717 | -15,296 | -10,060 | -6,920 | -5,303 | -5,097 |
Net Income | 50,646 | 58,537 | 92,469 | 77,774 | 113,689 | 69,687 |
Net Income to Common | 50,646 | 58,537 | 92,469 | 77,774 | 113,689 | 69,687 |
Net Income Growth | -52.76% | -36.70% | 18.89% | -31.59% | 63.14% | 212.44% |
Shares Outstanding (Basic) | 177 | 180 | 183 | 183 | 183 | 183 |
Shares Outstanding (Diluted) | 177 | 180 | 183 | 183 | 183 | 183 |
Shares Change | -3.22% | -1.66% | 0.00% | -0.03% | -0.07% | - |
EPS (Basic) | 286.62 | 325.51 | 505.64 | 425.30 | 621.50 | 380.70 |
EPS (Diluted) | 286.62 | 325.51 | 505.64 | 425.30 | 621.50 | 380.70 |
EPS Growth | -51.18% | -35.63% | 18.89% | -31.57% | 63.25% | 212.44% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 30,304 | 46,881 | 126,415 | 138,181 | 10,970 | -6,902 |
Free Cash Flow Per Share | 171.50 | 260.69 | 691.27 | 755.63 | 59.97 | -37.71 |
Dividend Per Share | 100.000 | 100.000 | 100.000 | 100.000 | 90.000 | 75.000 |
Dividend Growth | 0% | 0% | 0% | 11.11% | 20.00% | 0% |
Gross Margin | 17.06% | 8.54% | 10.51% | 8.40% | 9.98% | 8.02% |
Operating Margin | 9.91% | 8.54% | 10.51% | 8.40% | 9.98% | 8.02% |
Profit Margin | 3.89% | 4.95% | 7.02% | 6.18% | 6.17% | 6.42% |
Free Cash Flow Margin | 2.33% | 3.96% | 9.60% | 10.98% | 0.60% | -0.64% |
EBITDA | 246,163 | 217,067 | 254,716 | 216,018 | 291,509 | 183,976 |
EBITDA Margin | 18.90% | 18.36% | 19.35% | 17.17% | 15.83% | 16.96% |
D&A For EBITDA | 117,078 | 116,074 | 116,405 | 110,313 | 107,642 | 96,997 |
EBIT | 129,085 | 100,993 | 138,311 | 105,705 | 183,867 | 86,979 |
EBIT Margin | 9.91% | 8.54% | 10.51% | 8.40% | 9.98% | 8.02% |
Effective Tax Rate | 27.11% | 30.81% | 26.81% | 28.55% | 30.33% | - |