Subscribe

K&O Energy Group Inc. (1663.T)

JPY1,869.00 +32.00 (+1.74%)
JP JPX Utilities Regulated Gas
Address Mobara 661 297-0026
Mobara, JP
CEO Akio Midorikawa
IPO 2014-01-07
ISIN JP3277020008

Explore sections of this company profile

Description

K&O Energy Group Inc. focuses on the natural gas industry, engaging in its exploration, extraction, distribution, and sale across Japan and internationally. The company also diversifies its operations by manufacturing and selling iodine, supplying city gas and LP gas, and undertaking various construction, civil engineering, and piping assignments. Additionally, it offers gas equipment for sale and provides specialized services like geothermal well drilling, geological surveys, and water quality investigations. Founded in 2014, K&O Energy Group Inc. maintains its headquarters in Mobara, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,869.00 +32.00 (+1.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
305.9K
Beta
0.35
Float Shares
11.54M
Free Float %
43.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.89% -2.23% -15.77% -10.61% +24.43% +16.49% +48.37% +102.97% +212.86% +228.58% +196.95%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,869.00
DCF (Unlevered) 7,876.95 +321.5%
DCF (Levered) 12,956.79 +593.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2025-02 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.11
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Gas: +4.9%
    -1.2% Q1'26: -3.0% (vs Q1'25)
  • EPS growth Regulated Gas: +13.8%
    +35.8% Q1'26: -25.5% (vs Q1'25)
  • FCF margin FCF growth · Regulated Gas: +30.8%
    +7.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Regulated Gas: +12.9%
    +11.6% Q1'26: +14.4% (vs Q1'25)
  • ROIC Regulated Gas: +4.7%
    +10.5% Q1'26: +13.3% (vs Q1'25)
  • Share dilution Regulated Gas: 0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Regulated Gas: 2.21×
    0.05× Q1'26: 0.14× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.37) × ERP
WACC = 99% × Ke + 1% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,878.60 Current price: 1,869.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
73.55B
est: 75.00B (-1.9%)
56.45B
est: 69.00B (-18.2%)
59.60B
est: 69.00B (-13.6%)
58.45B
est: 65.60B (-10.9%)
66.07B
est: 66.50B (-0.6%)
106.20B
est: 100.00B (+6.2%)
96.30B
est: 96.00B (+0.3%)
92.42B
est: 95.00B (-2.7%)
91.35B
est: 93.00B (-1.8%)
94.00B
94.00B – 94.00B
+1.1% YoY
EBITDA
8.75B
est: 11.33B (-22.8%)
7.27B
est: 10.42B (-30.3%)
7.44B
est: 10.42B (-28.6%)
8.70B
est: 9.91B (-12.1%)
9.30B
est: 10.04B (-7.4%)
12.78B
est: 15.10B (-15.4%)
15.29B
est: 14.50B (+5.5%)
14.67B
est: 23.26B (-36.9%)
16.94B
est: 22.77B (-25.6%)
23.02B
23.02B – 23.02B
+1.1% YoY
EBIT
4.89B
est: 6.22B (-21.3%)
3.24B
est: 5.72B (-43.4%)
3.05B
est: 5.72B (-46.6%)
3.63B
est: 5.44B (-33.3%)
3.94B
est: 5.51B (-28.5%)
7.31B
est: 8.29B (-11.8%)
9.67B
est: 7.96B (+21.5%)
8.82B
est: 17.19B (-48.7%)
10.59B
est: 16.83B (-37.0%)
17.01B
17.01B – 17.01B
+1.1% YoY
Net Income
3.94B
est: 3.76B (+4.7%)
2.40B
est: 3.76B (-36.2%)
2.42B
est: 3.62B (-33.2%)
2.84B
est: 2.62B (+8.6%)
2.85B
est: 2.62B (+8.6%)
4.77B
est: 4.43B (+7.6%)
6.46B
est: 5.73B (+12.8%)
6.17B
est: 5.53B (+11.6%)
8.38B
est: 4.02B (+108.6%)
4.72B
4.72B – 4.72B
+17.5% YoY
SGA
8.79B
est: 9.43B (-6.8%)
6.99B
est: 8.68B (-19.5%)
7.12B
est: 8.68B (-18.0%)
7.73B
est: 8.25B (-6.4%)
7.68B
est: 8.36B (-8.1%)
7.80B
est: 12.58B (-38.0%)
8.09B
est: 12.07B (-33.0%)
9.26B
est: 9.01B (+2.8%)
9.17B
est: 8.82B (+3.9%)
8.91B
8.91B – 8.91B
+1.1% YoY
EPS
143.91
est: 140.60 (+2.4%)
87.71
est: 140.60 (-37.6%)
88.19
est: 135.10 (-34.7%)
106.93
est: 97.80 (+9.3%)
107.15
est: 97.90 (+9.4%)
179.24
est: 165.40 (+8.4%)
242.80
est: 214.00 (+13.5%)
230.36
est: 206.30 (+11.7%)
313.99
est: 150.00 (+109.3%)
176.30
176.30 – 176.30
+17.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 5/5 2/5 5/5 4/5 3/5 3/5
2026-05-14 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-13 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-12 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-11 S- 5/5 5/5 3/5 5/5 5/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-01 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-24 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 5/5 2/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 5/5 2/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 5/5 2/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 5/5 2/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-2.81B
OE per share TTM
-105.15
Owner's Yield
-2.29%
Maintenance CapEx ratio
93.07%
Maint CapEx / Avg PPE
50.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 35 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Developed Small Cap Value Factor ETF ISVL 0.04% 141.7K 0.31%
2 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.02% 147.2K 0.41%
3 iShares MSCI Japan Small-Cap ETF SCJ 0.02% 55.0K 0.50%
4 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.02% 111.8K 0.58%
5 Schwab International Small-Cap Equity ETF SCHC 0.01% 622.9K 0.06%
6 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 17.9K 0.83%
7 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 1.08M 0.40%
8 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.10M 0.06%
9 iShares Core MSCI Japan IMI UCITS ETF SJPE.AS 0.01% 6.9K 0.17%
10 iShares Core MSCI Japan IMI UCITS ETF IJPA.L 0.01% 412.8K 0.12%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
15.98M
Shares Outstanding
26.69M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akio Midorikawa Executive Officer, President & Chairman
Hisanao Jo Executive Officer & Director male
Nobuhiko Yashiro Executive Officer, GM of Accounting Department & Director male
Takeshi Mori Senior Managing Executive Officer & Representative Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits