Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
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 |