investorscraft@gmail.com

Intrinsic ValueShikoku Electric Power Company, Incorporated (9507.T)

Previous Close¥1,566.00
Intrinsic Value
Upside potential
Previous Close
¥1,566.00

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

Shikoku Electric Power Company operates as a diversified utility provider in Japan, primarily engaged in electricity generation, transmission, and distribution. The company leverages a balanced energy mix, including nuclear, thermal, hydro, and renewable sources, ensuring stable power supply across residential and industrial sectors. Its integrated operations span telecommunications, gas supply, and renewable energy infrastructure, positioning it as a regional leader in energy solutions. With a generating capacity of 5,280 MW and over 2.5 million customers, Shikoku Electric maintains a critical role in Japan's energy transition. The company's expansion into fiber-optic internet and cloud services diversifies revenue streams, while its focus on renewable energy projects aligns with Japan's decarbonization goals. Despite regulatory pressures and competition from national utilities, Shikoku Electric's regional dominance and diversified portfolio provide resilience against market volatility.

Revenue Profitability And Efficiency

Shikoku Electric reported revenue of ¥851.4 billion for the period, with net income of ¥68.3 billion, reflecting a stable margin in a regulated utility environment. Operating cash flow stood at ¥129.8 billion, supporting ongoing capital investments. The company's capital expenditures of ¥78.3 billion highlight its commitment to infrastructure upgrades and renewable energy projects, balancing growth with financial discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥332.2 underscores the company's earnings stability, driven by regulated tariffs and cost-efficient operations. The capital-intensive nature of utilities is evident, but Shikoku Electric's diversified revenue streams and operational scale mitigate risks. Its ability to generate consistent cash flow supports debt servicing and reinvestment in growth initiatives.

Balance Sheet And Financial Health

The company holds ¥130.2 billion in cash and equivalents against total debt of ¥907.3 billion, reflecting the high leverage typical of utilities. While debt levels are substantial, they are manageable given the stable cash flows from regulated operations. The balance sheet remains structured to support long-term infrastructure investments and regulatory compliance.

Growth Trends And Dividend Policy

Shikoku Electric's growth is tied to Japan's energy transition, with investments in renewables and grid modernization. The company pays a dividend of ¥40 per share, offering a modest yield, consistent with its focus on sustainable shareholder returns. Future growth may hinge on regulatory approvals for nuclear restarts and expansion in renewable capacity.

Valuation And Market Expectations

With a market cap of ¥236.9 billion and a beta of -0.026, the stock exhibits low volatility, typical of defensive utility stocks. Valuation metrics reflect the sector's steady but slow-growth profile, with investor focus on dividend stability and regulatory developments.

Strategic Advantages And Outlook

Shikoku Electric benefits from its regional monopoly, diversified energy mix, and alignment with Japan's green energy policies. Challenges include regulatory scrutiny and high fixed costs, but its strategic investments in renewables and digital infrastructure position it for long-term resilience. The outlook remains stable, supported by predictable cash flows and gradual sectoral transformation.

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