Subscribe

The Kansai Electric Power Company, Incorporated (9503.T)

JPY2,307.00 +54.50 (+2.42%)
JP JPX Utilities Renewable Utilities
Address 3-6-16, Nakanoshima 530-8270
Osaka, JP
CEO Nozomu Mori
IPO 2000-01-04
ISIN JP3228600007

Explore sections of this company profile

Also trades on Other OTC · KAEPF (USD) Other OTC · KAEPY (USD) Tokyo Stock Exchange · 9503.T (JPY)
Description

The Kansai Electric Power Company, Incorporated (KEPCO) is a major Japanese enterprise with a diversified portfolio spanning electricity, gas, heat supply, and telecommunication services nationwide. The company operates through four principal segments: Energy Business, Power Transmission and Distribution Business, Information and Communication Business, and Life and Business Solution Business. KEPCO generates power from a variety of sources, including thermal, hydropower, wind, biomass, and nuclear facilities. It is also responsible for the extensive infrastructure involved in power transmission and distribution. Under its Information and Communication segment, KEPCO offers internet and communication services for homes and businesses via the 'eo Hikari' brand, and mobile services through its 'mineo' business. This segment also provides corporate solution services. The broad Life and Business Solution segment includes activities such as real estate leasing, sales, and management, alongside a range of other services like leisure, general leasing, call center management, dispatching, medical healthcare, and home security systems. Beyond these core operations, KEPCO is involved in numerous other ventures. These encompass the maintenance and construction of essential infrastructure, including power distribution and electricity lines, thermal and nuclear power generation facilities, and information and communication equipment. The company also engages in utility pole advertising, the manufacturing, supply, and sale of gas, and the production and distribution of power equipment such as overhead wire hardware, insulators, and structural columns. Additional activities include housing equipment sales, remodeling work, and passenger and freight transportation. Furthermore, KEPCO provides specialized services, including research into nuclear power generation safety technology, civil engineering and architectural survey, design, and construction supervision. Its operations also cover the acceptance, storage, vaporization, and delivery of liquefied natural gas (LNG), high-voltage batch power reception for condominiums, fuel trading and transportation, and corporate settlement services. The company offers environmental, civil engineering, and architectural survey, analysis, consulting, and construction services, as well as public relations and various engineering services. The Kansai Electric Power Company, Incorporated was founded in 1951 and is headquartered in Osaka, 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
JPY2,307.00 +54.50 (+2.42%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.20
Float Shares
901.37M
Free Float %
80.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.32% -1.08% -8.21% -13.23% -3.43% -4.82% +38.72% +58.17% +121.96% +133.27% +31.59%
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
2,307.00
DCF (Unlevered) 28,449.65 +1,133.2%
DCF (Levered) 31,491.26 +1,265.0%

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) 20% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.13
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Renewable Utilities: +1.3%
    -6.5% Q1'26: -6.5% (vs Q1'25)
  • EPS growth Renewable Utilities: +6.7%
    -21.8% Q1'26: -31.4% (vs Q1'25)
  • FCF margin FCF growth · Renewable Utilities: +50.4%
    +4.3% Q1'26: +8.3% (vs Q1'25)
  • EBIT margin Renewable Utilities: +22.3%
    +10.8% Q1'26: +4.5% (vs Q1'25)
  • ROIC Renewable Utilities: +3.5%
    +4.6% Q1'26: +2.0% (vs Q1'25)
  • Share dilution Renewable Utilities: +0.0%
    +15.6% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Renewable Utilities: 3.24×
    5.54× Q1'26: 7.85× (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 (0.20) × ERP
WACC = 38% × Ke + 62% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 28,449.65 Current price: 2,307.00
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 Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
6 EPS Ana.
Mar 2027
5 Rev. Ana.
4 EPS Ana.
Mar 2028
6 Rev. Ana.
6 EPS Ana.
Mar 2029
3 Rev. Ana.
3 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
3.41T
est: 3.39T (+0.4%)
3.25T
est: 3.29T (-1.5%)
3.01T
est: 3.00T (+0.4%)
3.13T
est: 3.07T (+2.1%)
3.31T
est: 3.24T (+2.2%)
3.18T
est: 3.22T (-1.0%)
3.09T
est: 2.98T (+3.8%)
2.85T
est: 2.81T (+1.6%)
3.95T
est: 4.07T (-2.8%)
4.06T
est: 4.08T (-0.4%)
4.34T
est: 4.36T (-0.6%)
4.13T
4.03T – 4.25T
-5.3% YoY
4.13T
4.03T – 4.29T
-0.1% YoY
4.12T
3.96T – 4.33T
-0.1% YoY
4.09T
4.08T – 4.10T
-0.8% YoY
4.21T
4.08T – 4.40T
+2.9% YoY
4.23T
4.10T – 4.42T
+0.4% YoY
EBITDA
316.16B
est: 605.02B (-47.7%)
639.00B
est: 587.85B (+8.7%)
597.38B
est: 535.29B (+11.6%)
593.26B
est: 547.53B (+8.4%)
581.72B
est: 577.56B (+0.7%)
502.28B
est: 573.91B (-12.5%)
452.93B
est: 531.38B (-14.8%)
416.20B
est: 500.81B (-16.9%)
279.34B
est: 725.30B (-61.5%)
1.09T
est: 1.16T (-6.5%)
812.59B
est: 1.24T (-34.6%)
1.18T
1.15T – 1.21T
-5.3% YoY
1.17T
1.15T – 1.22T
-0.1% YoY
1.17T
1.13T – 1.23T
-0.1% YoY
1.16T
1.16T – 1.17T
-0.8% YoY
1.20T
1.16T – 1.25T
+2.9% YoY
1.20T
1.17T – 1.26T
+0.4% YoY
EBIT
-78.60B
est: 287.16B (-127.4%)
256.70B
est: 279.01B (-8.0%)
217.75B
est: 254.07B (-14.3%)
226.06B
est: 259.88B (-13.0%)
205.41B
est: 274.13B (-25.1%)
207.91B
est: 272.40B (-23.7%)
147.19B
est: 252.21B (-41.6%)
99.46B
est: 237.70B (-58.2%)
-51.22B
est: 344.25B (-114.9%)
730.52B
est: 925.90B (-21.1%)
470.35B
est: 990.75B (-52.5%)
938.08B
915.31B – 966.26B
-5.3% YoY
936.82B
915.97B – 974.50B
-0.1% YoY
936.33B
899.15B – 983.03B
-0.1% YoY
928.90B
926.28B – 931.52B
-0.8% YoY
956.21B
926.60B – 999.28B
+2.9% YoY
960.43B
930.69B – 1.00T
+0.4% YoY
Net Income
-148.38B
est: -142.98B (-3.8%)
140.80B
est: 158.19B (-11.0%)
140.79B
est: 132.04B (+6.6%)
151.88B
est: 153.06B (-0.8%)
115.08B
est: 150.36B (-23.5%)
130.00B
est: 161.11B (-19.3%)
108.98B
est: 98.39B (+10.8%)
85.84B
est: 67.88B (+26.4%)
17.68B
est: -52.08B (+133.9%)
441.87B
est: 459.12B (-3.8%)
420.37B
est: 403.75B (+4.1%)
380.05B
336.03B – 402.88B
-5.9% YoY
293.97B
266.39B – 321.55B
-22.6% YoY
297.12B
252.27B – 343.61B
+1.1% YoY
308.40B
245.29B – 331.50B
+3.8% YoY
325.75B
312.64B – 344.83B
+5.6% YoY
337.56B
323.97B – 357.33B
+3.6% YoY
SGA
185.61B
est: 166.77B (+11.3%)
201.98B
est: 162.04B (+24.6%)
201.85B
est: 147.55B (+36.8%)
204.93B
est: 150.92B (+35.8%)
198.33B
est: 159.20B (+24.6%)
218.92B
est: 158.20B (+38.4%)
278.35B
est: 146.47B (+90.0%)
260.30B
est: 138.05B (+88.6%)
255.36B
est: 199.93B (+27.7%)
262.65B
est: 233.95B (+12.3%)
287.65B
est: 250.33B (+14.9%)
237.03B
231.27B – 244.14B
-5.3% YoY
236.71B
231.44B – 246.23B
-0.1% YoY
236.58B
227.19B – 248.38B
-0.1% YoY
234.71B
234.04B – 235.37B
-0.8% YoY
241.61B
234.12B – 252.49B
+2.9% YoY
242.67B
235.16B – 253.60B
+0.4% YoY
EPS
-166.06
est: -148.33 (-12.0%)
157.59
est: 164.11 (-4.0%)
157.58
est: 136.98 (+15.0%)
170.01
est: 158.79 (+7.1%)
128.83
est: 155.99 (-17.4%)
145.55
est: 167.14 (-12.9%)
122.02
est: 102.07 (+19.5%)
96.14
est: 70.42 (+36.5%)
19.81
est: -54.03 (+136.7%)
495.09
est: 408.38 (+21.2%)
436.09
est: 358.13 (+21.8%)
331.14
301.62 – 361.63
-7.5% YoY
263.39
239.12 – 288.63
-20.5% YoY
258.71
226.44 – 308.43
-1.8% YoY
251.45
220.17 – 297.56
-2.8% YoY
292.40
280.63 – 309.52
+16.3% YoY
303.00
290.80 – 320.74
+3.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-11 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-01 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-30 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-27 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-22 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-21 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-20 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-17 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-16 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-04-15 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-258.97B
OE per share TTM
-277.08
Owner's Yield
-9.78%
Maintenance CapEx ratio
106.40%
Maint CapEx / Avg PPE
159.0%

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.

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
13.98M
Shares Outstanding
1.11B

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
Nozomu Mori President, Representative Executive Officer & Director 78M male
Makoto Araki Representative Executive Officer, Vice President & Director 59M male
Hiroshi Okawa Representative Executive Officer, Vice President & Representative Director 55M male
Hiroshi Ogawa Representative Executive Officer, Vice President & Representative Director 55M male
Naoki Naito Executive Vice President male
Nobuyuki Miyamoto Executive Vice President and GM of Human Resources & Safety Management male
Sadayuki Sakakibara Independent Outside Chairman male
Hiromi Ohkawa Managing Executive Officer
Takao Matsumura Representative Executive Officer, Vice President & GM of Nuclear Power Business Headquarters male
Hitoshi Mizuta Representative Executive Officer & Vice President male
Masaaki Ikeda Executive Vice President, Head of Compliance Promotion Headquarters & Chief Compliance Officer male
Masafumi Kikuoka Accounting Department Manager 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