investorscraft@gmail.com

Intrinsic ValueHokuriku Electric Power Company (9505.T)

Previous Close¥977.20
Intrinsic Value
Upside potential
Previous Close
¥977.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hokuriku Electric Power Company operates as a key regional utility in Japan, specializing in integrated power generation, transmission, and distribution. The company leverages a diversified energy mix, including hydroelectric, thermal, photovoltaic, and nuclear sources, ensuring stable electricity supply across its service area. Beyond core operations, it engages in ancillary businesses such as LNG sales, equipment maintenance, and energy solutions, enhancing revenue streams while supporting infrastructure resilience. Hokuriku Electric Power holds a strong regional monopoly, benefiting from regulated returns and long-term customer relationships. Its expansion into software development, data center operations, and environmental projects reflects a strategic pivot toward high-growth sectors. The company’s vertical integration—from power generation to retail services—provides cost efficiencies and operational control. However, its reliance on nuclear energy exposes it to regulatory and public sentiment risks. Despite competition from emerging renewable players, Hokuriku’s entrenched market position and diversified portfolio solidify its role as a critical utility provider in Japan’s energy landscape.

Revenue Profitability And Efficiency

Hokuriku Electric Power reported revenue of JPY 858.3 billion for FY2025, with net income of JPY 65.1 billion, reflecting a net margin of approximately 7.6%. Operating cash flow stood at JPY 152.3 billion, underscoring stable cash generation. Capital expenditures of JPY 86.6 billion indicate ongoing investments in infrastructure and renewable energy, aligning with Japan’s decarbonization goals. The company’s asset-heavy model necessitates high fixed costs, but regulated tariffs help maintain predictable earnings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 311.98 demonstrates its ability to translate revenue into shareholder returns. With a capital-intensive business, Hokuriku Electric Power’s focus on operational efficiency is critical. Its diversified revenue streams, including non-utility segments like real estate and data centers, contribute to earnings stability. However, high total debt of JPY 1.15 trillion signals leverage risks, though this is typical for utilities with significant infrastructure investments.

Balance Sheet And Financial Health

Hokuriku Electric Power maintains JPY 239.4 billion in cash and equivalents, providing liquidity against JPY 1.15 trillion in total debt. The debt load is substantial but manageable given the utility’s regulated cash flows and long asset lifespans. The balance sheet reflects the capital demands of maintaining and upgrading energy infrastructure, with limited near-term refinancing risks due to Japan’s low-interest-rate environment.

Growth Trends And Dividend Policy

Growth is driven by Japan’s energy transition, with investments in renewables and grid modernization. The company offers a modest dividend of JPY 20 per share, yielding approximately 1.4% based on current market cap, aligning with conservative utility sector norms. Future dividend growth may hinge on regulatory approvals and profitability trends, given the sector’s capital expenditure requirements.

Valuation And Market Expectations

With a market cap of JPY 145.7 billion, Hokuriku Electric Power trades at a P/E ratio of around 2.2x, reflecting investor caution toward regional utilities amid energy policy uncertainties. The low beta of 0.075 indicates minimal correlation with broader market volatility, typical for defensive utility stocks. Valuation metrics suggest the market prices in stable but slow growth, with limited upside from sector re-rating.

Strategic Advantages And Outlook

Hokuriku Electric Power’s strategic advantages include its regional monopoly, diversified energy mix, and ancillary revenue streams. The company is well-positioned to benefit from Japan’s push toward renewable energy, though nuclear reliance remains a contentious issue. Long-term outlook depends on regulatory support, energy demand trends, and successful execution of decarbonization initiatives. Operational efficiency and debt management will be critical to sustaining profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount