investorscraft@gmail.com

Intrinsic ValueTokyo Gas Co.,Ltd. (9531.T)

Previous Close¥6,846.00
Intrinsic Value
Upside potential
Previous Close
¥6,846.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tokyo Gas Co., Ltd. is a leading integrated energy company in Japan, primarily focused on the production, supply, and sale of city gas, liquefied natural gas (LNG), and electric power. The company operates across five key segments: Gas, Electric Power, Overseas, Energy-Related, and Real Estate. Its core revenue model is anchored in regulated gas utilities, supplemented by diversified operations in engineering solutions, gas appliance sales, and overseas resource development. Tokyo Gas holds a dominant position in Japan's urban gas market, leveraging its extensive pipeline infrastructure and long-standing customer relationships. The company is strategically expanding into renewable energy and overseas LNG projects to align with global decarbonization trends. Its real estate segment further diversifies revenue streams through property development and leasing. Tokyo Gas competes in a stable but competitive utilities sector, where regulatory frameworks and energy transition policies significantly influence operations. The company's integrated approach and focus on sustainability position it as a key player in Japan's energy transition.

Revenue Profitability And Efficiency

Tokyo Gas reported revenue of JPY 2.64 trillion for FY 2025, with net income of JPY 74.2 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 363.1 billion, demonstrating solid cash generation despite significant capital expenditures of JPY 314.9 billion. The company's profitability is influenced by regulated gas tariffs and fluctuating energy prices, with efficiency metrics typical of a utility-focused business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 192.22 highlights its earnings capacity, though capital efficiency is tempered by high infrastructure investments. Tokyo Gas maintains a balanced approach between reinvestment and shareholder returns, with operating cash flow covering capital expenditures and supporting dividend payments. Its overseas and energy-related segments contribute to earnings diversification but face market volatility risks.

Balance Sheet And Financial Health

Tokyo Gas has a robust balance sheet with JPY 244.4 billion in cash and equivalents, offset by total debt of JPY 1.31 trillion. The debt level reflects the capital-intensive nature of the utilities sector, but the company's stable cash flows and regulated revenue base provide financial resilience. Liquidity remains adequate, supported by consistent operating cash generation.

Growth Trends And Dividend Policy

Growth is driven by Japan's energy transition, with Tokyo Gas expanding into renewables and LNG infrastructure. The company pays a dividend of JPY 80 per share, offering a moderate yield. Future dividend growth may align with earnings stability and regulatory developments, though high capex demands could limit near-term increases.

Valuation And Market Expectations

With a market cap of JPY 1.74 trillion and a beta of -0.193, Tokyo Gas is viewed as a defensive stock. Valuation reflects its regulated utility profile, with investors pricing in steady cash flows and moderate growth prospects. The negative beta suggests low correlation with broader market movements, appealing to risk-averse investors.

Strategic Advantages And Outlook

Tokyo Gas benefits from its entrenched market position, diversified operations, and strategic investments in LNG and renewables. Regulatory support for gas infrastructure and decarbonization initiatives provides tailwinds. However, the company faces challenges from energy price volatility and competition in power generation. Long-term success will depend on its ability to adapt to Japan's evolving energy landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount