Subscribe

Kyushu Electric Power Company,Incorporated (9508.T)

JPY1,734.00 +42.00 (+2.48%)
JP JPX Utilities Regulated Electric
Address 2-1-82 Watanabe-dori 810-8720
Fukuoka, JP
CEO Kazuhiro Ikebe
IPO 2001-01-01
ISIN JP3246400000

Explore sections of this company profile

Also trades on Other OTC · KYSEF (USD) Other OTC · KYSEY (USD) Tokyo Stock Exchange · 9508.T (JPY)
Description

Kyushu Electric Power Company, Incorporated engages in the power generation, transmission, distribution, and retail in Japan and internationally. The company operates through Power Generation and Sales Business, Transmission and Distribution Business, Overseas Businesses, ICT Services Business, Urban Development Business, and Other Energy Services Business segments. It is also involved in construction and maintenance of electrical equipment; sale of Gas / LNG and coal; renewable energy business; data communication; optical broadband; telecommunications construction and maintenance; information system development; and data center business. Further, the company develops and manages real estate. Kyushu Electric Power Company, Incorporated was incorporated in 1951 and is headquartered in Fukuoka City, 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
JPY1,734.00 +42.00 (+2.48%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.22
Float Shares
435.24M
Free Float %
92.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.56% +3.21% -0.61% -3.27% +13.08% +6.38% +38.51% +107.36% +97.80% +64.42% +12.48%
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
1,734.00
DCF (Unlevered) 27,286.85 +1,473.6%
DCF (Levered) 49,586.07 +2,759.6%

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) 75% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.71
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
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Electric: +9.0%
    -4.7% Q1'26: -6.8% (vs Q1'25)
  • EPS growth Regulated Electric: +12.7%
    +21.0% Q1'26: -187.4% (vs Q1'25)
  • FCF margin FCF growth · Regulated Electric: +35.5%
    +6.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Regulated Electric: +19.9%
    +10.0% Q1'26: +1.5% (vs Q1'25)
  • ROIC Regulated Electric: +4.4%
    +3.7% Q1'26: +0.6% (vs Q1'25)
  • Share dilution Regulated Electric: +0.0%
    +0.0% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Regulated Electric: 4.23×
    7.73× Q1'26: 12.08× (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 (0.21) × ERP
WACC = 19% × Ke + 81% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 25,782.19 Current price: 1,734.00
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
5 Rev. Ana.
5 EPS Ana.
Mar 2027
3 Rev. Ana.
2 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Mar 2029
3 Rev. Ana.
3 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
1.87T
est: 1.86T (+0.6%)
1.84T
est: 1.81T (+1.4%)
1.83T
est: 1.79T (+2.0%)
1.96T
est: 1.94T (+1.0%)
2.02T
est: 2.01T (+0.5%)
2.01T
est: 1.99T (+0.9%)
2.13T
est: 2.04T (+4.3%)
1.74T
est: 1.74T (+0.4%)
2.22T
est: 2.19T (+1.6%)
2.14T
est: 2.14T (-0.2%)
2.36T
est: 2.26T (+4.1%)
2.25T
2.15T – 2.31T
-0.8% YoY
2.23T
2.14T – 2.29T
-0.9% YoY
2.24T
2.13T – 2.33T
+0.5% YoY
2.21T
2.20T – 2.21T
-1.4% YoY
2.12T
2.03T – 2.19T
-4.1% YoY
EBITDA
161.22B
est: 329.00B (-51.0%)
335.70B
est: 320.00B (+4.9%)
335.01B
est: 316.44B (+5.9%)
318.25B
est: 342.80B (-7.2%)
322.73B
est: 354.69B (-9.0%)
332.59B
est: 352.35B (-5.6%)
289.87B
est: 361.11B (-19.7%)
278.26B
est: 306.74B (-9.3%)
180.43B
est: 386.43B (-53.3%)
507.48B
est: 671.32B (-24.4%)
466.70B
est: 708.97B (-34.2%)
703.57B
673.32B – 722.32B
-0.8% YoY
697.52B
670.87B – 717.37B
-0.9% YoY
701.07B
668.20B – 729.06B
+0.5% YoY
691.48B
690.05B – 692.91B
-1.4% YoY
662.83B
634.65B – 685.48B
-4.1% YoY
EBIT
-32.75B
est: 100.63B (-132.5%)
131.82B
est: 97.87B (+34.7%)
118.85B
est: 96.78B (+22.8%)
106.97B
est: 104.84B (+2.0%)
83.67B
est: 108.48B (-22.9%)
69.16B
est: 107.77B (-35.8%)
82.51B
est: 110.45B (-25.3%)
50.59B
est: 93.82B (-46.1%)
-45.09B
est: 118.19B (-138.1%)
253.01B
est: 455.82B (-44.5%)
210.58B
est: 481.38B (-56.3%)
477.71B
457.18B – 490.45B
-0.8% YoY
473.60B
455.51B – 487.09B
-0.9% YoY
476.02B
453.70B – 495.02B
+0.5% YoY
469.51B
468.54B – 470.48B
-1.4% YoY
450.05B
430.92B – 465.43B
-4.1% YoY
Net Income
-114.70B
est: -94.33B (-21.6%)
73.50B
est: 66.13B (+11.1%)
79.27B
est: 55.86B (+41.9%)
86.66B
est: 50.24B (+72.5%)
30.97B
est: 53.38B (-42.0%)
-419.00M
est: 21.40B (-102.0%)
32.17B
est: 22.47B (+43.2%)
6.87B
est: 21.92B (-68.6%)
-56.43B
est: -72.88B (+22.6%)
166.44B
est: 131.63B (+26.5%)
128.77B
est: 101.37B (+27.0%)
148.74B
123.75B – 154.76B
+46.7% YoY
127.65B
115.85B – 131.71B
-14.2% YoY
125.78B
107.78B – 136.73B
-1.5% YoY
136.90B
125.81B – 150.92B
+8.8% YoY
153.06B
144.60B – 159.86B
+11.8% YoY
SGA
est: 101.82B (-100.0%)
est: 99.04B (-100.0%)
est: 97.94B (-100.0%)
est: 106.09B (-100.0%)
est: 109.78B (-100.0%)
est: 109.05B (-100.0%)
est: 111.76B (-100.0%)
est: 94.93B (-100.0%)
est: 119.60B (-100.0%)
— – —
— – —
— – —
— – —
— – —
EPS
-242.38
est: -199.56 (-21.5%)
155.17
est: 139.91 (+10.9%)
159.97
est: 118.17 (+35.4%)
175.56
est: 106.28 (+65.2%)
58.05
est: 112.93 (-48.6%)
-6.05
est: 45.27 (-113.4%)
68.00
est: 47.53 (+43.1%)
10.09
est: 46.37 (-78.2%)
-123.80
est: -154.18 (+19.7%)
342.30
est: 278.36 (+23.0%)
260.14
est: 215.61 (+20.7%)
295.84
261.80 – 327.40
+37.2% YoY
261.86
245.09 – 278.63
-11.5% YoY
262.84
228.00 – 289.26
+0.4% YoY
294.30
266.15 – 319.27
+12.0% YoY
323.80
305.90 – 338.18
+10.0% 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 3/5 1/5 4/5 4/5
2026-05-11 B 3/5 1/5 4/5 3/5 1/5 4/5 4/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-01 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A- 4/5 1/5 5/5 4/5 1/5 5/5 5/5
2026-04-28 A- 4/5 1/5 5/5 4/5 1/5 5/5 4/5
2026-04-27 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-24 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-23 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-22 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-21 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-20 B+ 3/5 1/5 5/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 1/5 5/5 4/5 1/5 5/5 4/5
2026-04-16 A- 4/5 1/5 5/5 4/5 1/5 5/5 4/5
2026-04-15 A- 4/5 1/5 5/5 4/5 1/5 5/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
47.65B
OE per share TTM
100.98
Owner's Yield
5.52%
Maintenance CapEx ratio
11.69%
Maint CapEx / Avg PPE
192.0%

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
10.98M
Shares Outstanding
472.78M

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
Atsushi Hayata Rep. Director, EVice President, Crisis Management Officer of ESG Matters, Chief Information Officer & GM of Tech. Solutions Div. male
Hiroshi Imamura Managing Executive Officer & GM of Business Solution Management HQ, HR Revitalization HQ male
Hiroto Kido Senior Managing Executive Officer, Head of Corporate Strategy Division & Director
Junichi Fujimoto Managing Executive Officer male
Kami Hashimoto Executive Vice President, GM of Business Solution Headquarters & Director
Kenji Kawabata Senior Managing Executive Officer, Director of Marketing Div. & Energy Service HQ male
Masamichi Shinohara Senior Managing Executive Officer & Head of Nuclear Power Division
Masaru Nishiyama President, Chief Executive Officer & Director male
Michio Hayashida Senior Managing Executive Officer, Chief of Nuclear Power Generation Division & Director male
Noboru Hashimoto Vice-Presidential Executive Officer, Exec. Director of the Business Solutions Headquarters & 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