Data is not available at this time.
The Kansai Electric Power Company, Incorporated (KEPCO) is a leading Japanese utility firm operating primarily in the Kansai region, with diversified operations spanning electricity generation, transmission, and distribution, alongside gas, telecommunications, and energy solutions. The company generates power through a mix of thermal, hydro, wind, biomass, and nuclear sources, positioning it as a critical player in Japan's energy transition. Its integrated business model includes the eo Hikari broadband and mineo mobile services, enhancing its revenue streams beyond traditional utilities. KEPCO’s market position is reinforced by its extensive infrastructure, regulatory advantages, and regional dominance in power supply. The firm also engages in ancillary services such as real estate, equipment manufacturing, and environmental consulting, further diversifying its income. As Japan pushes toward decarbonization, KEPCO’s nuclear and renewable assets provide strategic leverage, though its reliance on thermal power exposes it to fuel price volatility. The company’s scale and vertical integration afford it cost efficiencies, but competition from emerging renewable providers and regulatory scrutiny remain key challenges.
KEPCO reported revenue of ¥4.34 trillion for FY2025, with net income of ¥420.4 billion, reflecting a robust recovery from prior years. The diluted EPS of ¥436.09 underscores improved profitability, likely driven by cost optimization and favorable energy pricing. Operating cash flow stood at ¥589.8 billion, though capital expenditures of ¥494.9 billion indicate significant reinvestment needs, particularly in grid modernization and renewable projects.
The company’s earnings power is supported by stable utility demand and diversified revenue streams, though its capital efficiency is tempered by high debt levels (¥4.5 trillion) and substantial capex. Operating cash flow covers interest obligations, but leverage remains elevated, necessitating disciplined financial management amid energy transition investments.
KEPCO’s balance sheet shows ¥942.4 billion in cash against ¥4.5 trillion in total debt, highlighting a leveraged position common in capital-intensive utilities. While liquidity is adequate, the debt-to-equity ratio warrants monitoring, especially given Japan’s low-interest-rate environment and potential refinancing risks.
Growth is likely driven by Japan’s renewable energy push and grid upgrades, though regulatory constraints may limit pricing power. The firm offers a modest dividend yield, with a ¥60 per share payout, reflecting a conservative but stable policy aligned with earnings retention for infrastructure investments.
At a market cap of ¥1.81 trillion, KEPCO trades at a moderate valuation, with investors pricing in steady cash flows but also regulatory and energy-mix risks. The low beta (0.101) suggests defensive positioning, though long-term growth depends on successful decarbonization and cost management.
KEPCO’s strategic advantages include regional monopoly power, diversified operations, and nuclear expertise, but its outlook hinges on balancing energy transition costs with tariff approvals. Regulatory support for nuclear restarts and renewable investments could enhance earnings, while fuel price swings and competition pose downside risks.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |