Subscribe

Okinawa Electric Power Co. Inc. (9511.T)

JPY926.00 +8.00 (+0.87%)
JP JPX Utilities Renewable Utilities
Address 2-1, Makiminato 5-chome 902-2602
Urasoe, JP
CEO Tetsu Yokoda
IPO 2001-01-01
ISIN JP3194700005

Explore sections of this company profile

Also trades on Other OTC · OKEPF (USD) Tokyo Stock Exchange · 9511.T (JPY)
Description

Okinawa Electric Power Co., Inc. primarily operates in the field of electric power distribution. The company conducts its business through two distinct segments: Electric and Construction. The Electric segment is dedicated to supplying electricity to the entire Okinawa Prefecture. Meanwhile, the Construction segment undertakes a wide array of projects, encompassing civil engineering, architectural design, electrical and plumbing installations, and telecommunications work. This division also manages the building and maintenance of power-related infrastructure. Established on May 15, 1972, the firm's main office is situated in Urasoe, 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
JPY926.00 +8.00 (+0.87%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
220.9K
Beta
0.21
Float Shares
40.45M
Free Float %
74.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.41% +1.90% -8.10% -19.78% -8.70% -13.45% +5.81% -14.37% -33.31% -31.93% +112.27%
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
926.00
DCF (Unlevered) 8,120.67 +777.0%
DCF (Levered) 14,877.66 +1,506.7%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.83
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Renewable Utilities: +1.3%
    -6.9% Q1'26: -10.7% (vs Q1'25)
  • EPS growth Renewable Utilities: +6.7%
    +44.2% Q1'26: -0.6% (vs Q1'25)
  • FCF margin FCF growth · Renewable Utilities: +50.4%
    +0.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Renewable Utilities: +22.3%
    +4.2% Q1'26: -14.6% (vs Q1'25)
  • ROIC Renewable Utilities: +3.5%
    +1.7% Q1'26: -4.6% (vs Q1'25)
  • Share dilution Renewable Utilities: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Renewable Utilities: 3.24×
    9.73× Q1'26: -131.55× (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 = 14% × Ke + 86% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,120.67 Current price: 926.00
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
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
185.00B
est: 184.97B (+0.0%)
182.27B
est: 183.53B (-0.7%)
180.00B
est: 180.20B (-0.1%)
196.13B
est: 198.33B (-1.1%)
205.48B
est: 208.90B (-1.6%)
204.30B
est: 208.47B (-2.0%)
190.52B
est: 189.86B (+0.3%)
176.23B
est: 186.40B (-5.5%)
223.52B
est: 190.30B (+17.5%)
236.39B
est: 236.30B (+0.0%)
236.54B
est: 229.90B (+2.9%)
220.30B
220.30B – 220.30B
-4.2% YoY
227.80B
227.80B – 227.80B
+3.4% YoY
230.40B
230.40B – 230.40B
+1.1% YoY
230.70B
230.70B – 230.70B
+0.1% YoY
232.80B
232.80B – 232.80B
+0.9% YoY
234.80B
234.80B – 234.80B
+0.9% YoY
EBITDA
36.91B
est: 16.85B (+119.0%)
33.82B
est: 16.72B (+102.2%)
34.39B
est: 16.42B (+109.5%)
33.49B
est: 18.07B (+85.3%)
28.68B
est: 19.03B (+50.7%)
32.71B
est: 19.00B (+72.2%)
34.97B
est: 17.30B (+102.1%)
26.38B
est: 16.98B (+55.3%)
-28.47B
est: 17.34B (-264.2%)
25.05B
est: 20.83B (+20.3%)
30.50B
est: 58.00B (-47.4%)
55.58B
55.58B – 55.58B
-4.2% YoY
57.47B
57.47B – 57.47B
+3.4% YoY
58.12B
58.12B – 58.12B
+1.1% YoY
58.20B
58.20B – 58.20B
+0.1% YoY
58.73B
58.73B – 58.73B
+0.9% YoY
59.23B
59.23B – 59.23B
+0.9% YoY
EBIT
9.48B
est: -2.78B (+441.3%)
7.24B
est: -2.76B (+362.7%)
9.13B
est: -2.71B (+437.3%)
9.33B
est: -2.98B (+413.4%)
5.44B
est: -3.14B (+273.5%)
10.33B
est: -3.13B (+429.9%)
12.62B
est: -2.85B (+542.7%)
2.81B
est: -2.80B (+200.4%)
-48.41B
est: -2.86B (-1,594.1%)
3.48B
est: -4.25B (+182.0%)
7.04B
est: 38.50B (-81.7%)
36.89B
36.89B – 36.89B
-4.2% YoY
38.15B
38.15B – 38.15B
+3.4% YoY
38.58B
38.58B – 38.58B
+1.1% YoY
38.63B
38.63B – 38.63B
+0.1% YoY
38.99B
38.99B – 38.99B
+0.9% YoY
39.32B
39.32B – 39.32B
+0.9% YoY
Net Income
4.94B
est: 4.47B (+10.7%)
3.65B
est: 4.24B (-14.1%)
5.52B
est: 5.60B (-1.5%)
6.27B
est: 5.57B (+12.7%)
3.75B
est: 4.79B (-21.7%)
6.71B
est: 6.34B (+5.8%)
8.34B
est: 7.64B (+9.2%)
1.96B
est: 6.69B (-70.7%)
-45.46B
est: 6.89B (-760.1%)
2.39B
est: 2.90B (-17.6%)
4.32B
est: 4.30B (+0.5%)
6.00B
6.00B – 6.00B
+39.5% YoY
2.80B
2.80B – 2.80B
-53.3% YoY
5.50B
5.50B – 5.50B
+96.3% YoY
5.00B
5.00B – 5.00B
-9.1% YoY
5.60B
5.60B – 5.60B
+11.9% YoY
5.80B
5.80B – 5.80B
+3.6% YoY
SGA
est: 2.81B (-100.0%)
est: 2.79B (-100.0%)
est: 2.74B (-100.0%)
est: 3.01B (-100.0%)
est: 3.17B (-100.0%)
est: 3.17B (-100.0%)
est: 2.88B (-100.0%)
est: 2.83B (-100.0%)
est: 2.89B (-100.0%)
est: 3.59B (-100.0%)
17.97B
est: 3.49B (+414.4%)
3.35B
3.35B – 3.35B
-4.2% YoY
3.46B
3.46B – 3.46B
+3.4% YoY
3.50B
3.50B – 3.50B
+1.1% YoY
3.51B
3.51B – 3.51B
+0.1% YoY
3.54B
3.54B – 3.54B
+0.9% YoY
3.57B
3.57B – 3.57B
+0.9% YoY
EPS
87.10
est: 82.23 (+5.9%)
64.27
est: 78.13 (-17.7%)
97.24
est: 103.13 (-5.7%)
111.98
est: 102.53 (+9.2%)
68.93
est: 88.19 (-21.8%)
123.21
est: 116.67 (+5.6%)
153.29
est: 140.65 (+9.0%)
36.04
est: 123.10 (-70.7%)
-836.97
est: 126.80 (-760.1%)
44.02
est: 53.40 (-17.6%)
79.58
est: 79.20 (+0.5%)
110.50
110.50 – 110.50
+39.5% YoY
51.60
51.60 – 51.60
-53.3% YoY
101.30
101.30 – 101.30
+96.3% YoY
92.10
92.10 – 92.10
-9.1% YoY
103.10
103.10 – 103.10
+11.9% YoY
106.80
106.80 – 106.80
+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 2/5 2/5 1/5 4/5 5/5
2026-05-11 B- 3/5 1/5 2/5 2/5 1/5 4/5 5/5
2026-05-08 B 3/5 1/5 2/5 3/5 1/5 4/5 5/5
2026-05-07 B 3/5 1/5 2/5 3/5 1/5 4/5 5/5
2026-05-01 B 3/5 1/5 2/5 3/5 1/5 4/5 5/5
2026-04-30 B 3/5 1/5 2/5 3/5 1/5 4/5 5/5
2026-04-28 B 3/5 1/5 2/5 3/5 1/5 4/5 5/5
2026-04-27 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-23 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-22 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-21 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-20 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-17 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5
2026-04-16 B 3/5 1/5 2/5 4/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
11.58B
OE per share TTM
213.22
Owner's Yield
22.03%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
174.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 33 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.05% 176.2K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.03% 259.0K 0.40%
3 Schwab International Small-Cap Equity ETF SCHC 0.01% 512.7K 0.06%
4 iShares Core FTSE Global Infrastructure (AUD Hedged) ETF GLIN.AX 0.01% 112.1K 0.15%
5 Dimensional - International Small Cap ETF DFIS 0.01% 515.8K 0.39%
6 iShares Global Infrastructure UCITS ETF IDIN.L 0.01% 209.3K 0.65%
7 iShares Global Infrastructure UCITS ETF Accum USD CBUX.DE 0.01% 15.1K 0.65%
8 Vanguard Global Infrastructure Index ETF VBLD.AX 0.01% 38.6K 0.47%
9 VanEck - FTSE Global Infrastructure (AUD Hedged) ETF IFRA.AX 0.01% 115.9K 0.20%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.01M 0.06%

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
3.02M
Shares Outstanding
54.32M

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
Hayato Narisoko MD, CSR Officer, Executive Vice President, Executive Officer, Head of Sales & Planning Div. and Rep. Director male
Hideki Onkawa Standing Audit & Supervisory Board Chairman male
Hiraku Nakahodo Managing Executive Officer, GM of Power Generation & Carbon Neutral Promotion Division & Director male
Hiroyuki Motonaga President, Chief Executive Officer & Representative Director male
Jun Uema MEO, Head of Corporate Strategy Headquarters & Carbon Neutrality Promotion and Director male
Masahide Itokazu Managing Executive Officer, GM of Group Business Promotion Division & Director male
Naomasa Nakamura Managing Executive Officer, Head of Group Business Promotion Division & Director male
Naoya Ahagon Operating officer
Tatsuya Sakumoto Operating officer
Tetsu Yokoda President, Chief Executive Officer & Representative Director male
Toshihito Shiroma Operating officer
Yokota Satoshi EVP, EO, GM of Power Transmission, Strategy Division & Distribution Division and Rep 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