Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Osaka Gas Co., Ltd. (9532.T)
Osaka, JP
Osaka Gas Co., Ltd., established in Osaka, Japan, in 1897, is a diversified energy provider offering gas, electricity, and various ancillary services both within Japan and internationally. The company's operations are structured into four primary segments. Its Domestic Energy/Gas division manages the entire gas lifecycle, from production and distribution to sales and maintenance. This encompasses essential services like gas pipeline construction, customer support, engineering, energy consulting, and project financing. The segment also oversees liquefied natural gas (LNG) terminals and power plants, provides heating solutions, and generates, sells, and maintains electricity. Additionally, it distributes industrial gases such as liquefied nitrogen, oxygen, and argon, along with gas and housing equipment, and fuels like LNG and LPG. The Domestic Energy/Electricity segment is dedicated to supplying electric power, which it generates from a diverse mix of sources including natural gas, wind, biomass, and solar energy. On the international front, the International Energy segment is involved in LNG transport, the exploration and development of petroleum and natural gas resources, and strategic investments in and operation of energy supply ventures globally. Finally, the Life & Business Solutions segment highlights the company's broader interests. It manufactures specialized products such as fine materials, carbon-based goods, activated carbon, wood protective coatings, absorbent materials, and resin additives. This segment also actively participates in real estate development, leasing, management, and sales. Furthermore, it offers IT services, including software development and computer-based data processing, alongside the operation, management, and upkeep of various buildings and facilities.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| +1.95% | -0.65% | -11.62% | -15.41% | +12.34% | +4.76% | +54.11% | +154.31% | +169.71% | +174.98% | +253.98% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
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.
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 0 | 0 |
| Buy | 4 | 0 |
| Hold | 2 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Regulated Gas: +4.9%-1.9% Q1'26: -5.3% (vs Q1'25)
-
EPS growth Regulated Gas: +13.8%+17.4% ★ Q1'26: -69.5% (vs Q1'25)
-
FCF margin FCF growth · Regulated Gas: +30.8%+4.9% ★ Q1'26: +0.0% (vs Q1'25)
-
EBIT margin Regulated Gas: +12.9%+8.6% Q1'26: +6.9% (vs Q1'25)
-
ROIC Regulated Gas: +4.7%+5.1% ★ Q1'26: +4.4% (vs Q1'25)
-
Share dilution Regulated Gas: 0.0%-3.2% ★ Q1'26: -6.9% (vs Q1'25)
-
Debt / EBITDA Net debt/EBITDA · Regulated Gas: 2.21×2.51× Q1'26: 2.41× (vs Q1'25)
* 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.
| 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 6 Rev. Ana. 6 EPS Ana. |
Mar 2027 4 Rev. Ana. 2 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 |
1.53T
est: 1.57T (-2.7%)
|
1.32T
est: 1.34T (-1.0%)
|
1.18T
est: 1.18T (+0.2%)
|
1.30T
est: 1.31T (-1.0%)
|
1.37T
est: 1.37T (+0.0%)
|
1.37T
est: 1.39T (-1.6%)
|
1.36T
est: 1.33T (+2.3%)
|
1.59T
est: 1.52T (+4.8%)
|
2.28T
est: 2.25T (+1.1%)
|
2.08T
est: 2.04T (+2.0%)
|
2.07T
est: 2.05T (+1.2%)
|
2.04T
1.98T – 2.07T
-0.5% YoY
|
2.21T
2.18T – 2.24T
+8.6% YoY
|
2.30T
2.04T – 3.41T
+3.9% YoY
|
2.03T
1.90T – 2.56T
-11.6% YoY
|
2.02T
1.89T – 2.54T
-0.5% YoY
|
2.02T
1.89T – 2.54T
0.0% YoY
|
| EBITDA |
198.26B
est: 233.24B (-15.0%)
|
238.79B
est: 198.36B (+20.4%)
|
188.85B
est: 175.48B (+7.6%)
|
172.05B
est: 194.41B (-11.5%)
|
163.82B
est: 203.70B (-19.6%)
|
180.88B
est: 206.61B (-12.5%)
|
221.33B
est: 197.94B (+11.8%)
|
216.21B
est: 225.44B (-4.1%)
|
187.86B
est: 334.35B (-43.8%)
|
305.21B
est: 413.64B (-26.2%)
|
295.44B
est: 414.42B (-28.7%)
|
412.45B
401.07B – 419.28B
-0.5% YoY
|
447.96B
442.46B – 452.94B
+8.6% YoY
|
465.48B
412.66B – 690.73B
+3.9% YoY
|
411.26B
384.35B – 517.96B
-11.6% YoY
|
409.27B
382.50B – 515.46B
-0.5% YoY
|
409.15B
382.38B – 515.30B
0.0% YoY
|
| EBIT |
105.07B
est: 129.37B (-18.8%)
|
146.67B
est: 110.02B (+33.3%)
|
97.25B
est: 97.33B (-0.1%)
|
78.12B
est: 107.83B (-27.6%)
|
67.98B
est: 112.98B (-39.8%)
|
83.79B
est: 114.60B (-26.9%)
|
112.49B
est: 109.79B (+2.5%)
|
99.20B
est: 125.04B (-20.7%)
|
60.00B
est: 185.45B (-67.6%)
|
172.56B
est: 271.59B (-36.5%)
|
160.73B
est: 272.10B (-40.9%)
|
270.81B
263.33B – 275.29B
-0.5% YoY
|
294.12B
290.51B – 297.39B
+8.6% YoY
|
305.62B
270.94B – 453.52B
+3.9% YoY
|
270.02B
252.36B – 340.08B
-11.6% YoY
|
268.72B
251.14B – 338.44B
-0.5% YoY
|
268.64B
251.06B – 338.34B
0.0% YoY
|
| Net Income |
76.71B
est: 73.15B (+4.9%)
|
84.32B
est: 86.31B (-2.3%)
|
61.27B
est: 60.90B (+0.6%)
|
37.72B
est: 47.49B (-20.6%)
|
33.60B
est: 31.23B (+7.6%)
|
41.79B
est: 50.48B (-17.2%)
|
80.86B
est: 68.71B (+17.7%)
|
130.42B
est: 83.21B (+56.7%)
|
57.11B
est: 38.64B (+47.8%)
|
132.68B
est: 102.91B (+28.9%)
|
134.41B
est: 152.15B (-11.7%)
|
152.75B
144.45B – 169.91B
+0.4% YoY
|
144.81B
144.34B – 145.28B
-5.2% YoY
|
150.40B
140.58B – 167.46B
+3.9% YoY
|
169.37B
163.47B – 175.26B
+12.6% YoY
|
183.86B
168.22B – 245.87B
+8.6% YoY
|
192.92B
176.51B – 257.98B
+4.9% YoY
|
| SGA |
285.05B
est: 217.63B (+31.0%)
|
295.39B
est: 185.09B (+59.6%)
|
279.52B
est: 163.74B (+70.7%)
|
280.67B
est: 181.41B (+54.7%)
|
262.74B
est: 190.07B (+38.2%)
|
264.62B
est: 192.79B (+37.3%)
|
269.74B
est: 184.70B (+46.0%)
|
206.12B
est: 210.36B (-2.0%)
|
212.59B
est: 311.98B (-31.9%)
|
227.93B
est: 234.35B (-2.7%)
|
232.16B
est: 234.79B (-1.1%)
|
233.68B
227.23B – 237.54B
-0.5% YoY
|
253.79B
250.68B – 256.62B
+8.6% YoY
|
263.72B
233.80B – 391.34B
+3.9% YoY
|
233.00B
217.76B – 293.45B
-11.6% YoY
|
231.88B
216.71B – 292.03B
-0.5% YoY
|
231.81B
216.64B – 291.95B
0.0% YoY
|
| EPS |
184.30
est: 181.39 (+1.6%)
|
202.65
est: 214.03 (-5.3%)
|
147.30
est: 151.02 (-2.5%)
|
90.71
est: 117.77 (-23.0%)
|
80.80
est: 77.44 (+4.3%)
|
100.50
est: 125.19 (-19.7%)
|
194.47
est: 170.38 (+14.1%)
|
313.69
est: 206.33 (+52.0%)
|
137.39
est: 95.82 (+43.4%)
|
320.60
est: 249.86 (+28.3%)
|
333.31
est: 292.00 (+14.1%)
|
407.11
369.89 – 435.09
+39.4% YoY
|
370.82
369.62 – 372.01
-8.9% YoY
|
399.51
359.99 – 428.82
+7.7% YoY
|
431.67
418.60 – 448.80
+8.0% YoY
|
470.80
430.76 – 629.59
+9.1% YoY
|
494.00
451.99 – 660.61
+4.9% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-08 | A | 4/5 | 4/5 | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 |
| 2026-05-07 | A | 4/5 | 4/5 | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 |
| 2026-05-01 | A | 4/5 | 4/5 | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 |
| 2026-04-30 | A | 4/5 | 4/5 | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 |
| 2026-04-28 | A | 4/5 | 4/5 | 4/5 | 5/5 | 2/5 | 4/5 | 3/5 |
| 2026-04-27 | A- | 4/5 | 4/5 | 3/5 | 5/5 | 2/5 | 4/5 | 3/5 |
| 2026-04-24 | A- | 4/5 | 4/5 | 3/5 | 5/5 | 2/5 | 4/5 | 3/5 |
| 2026-04-23 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-22 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-21 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-20 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-17 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-16 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
| 2026-04-15 | B+ | 3/5 | 3/5 | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Masataka Fujiwara | President, Executive Officer & Representative Internal Director | 93M | male |
| Takehiro Honjo | Executive Internal Chairman | 85M | male |
| Keiji Takemori | Executive VP, CTO & Representative Internal Director | — | male |
| Ko Sakanashi | Executive VP, CFO, Chief Digital, Information & Safety Officer and Representative Internal Director | — | male |
| Masayuki Inoue | Managing Executive Officer | — | — |
| Naohisa Hayashi | Executive Officer & Secretary General | — | — |
| Osamu Sudo | Senior Executive Officer & Chief Carbon Neutrality Officer | — | — |
| Tadasu Yano | Senior Executive Officer | — | — |
| Takayuki Tasaka | Director | — | male |
| Toshiyuki Imai | Executive VP & Internal Director | — | male |
| Eiji Natsuaki | Executive Officer & Head of Business Creation Division | — | — |
| Yasuhiro Tomoda | Senior Executive Officer | — | — |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 9532.T
Short-term intention
Target Price Distribution
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.
