Electric Power Development Co., Ltd.
TSE:9513.T
2634 (JPY) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,257,998 | 1,841,921 | 1,084,620 | 909,143 | 913,774 | 897,365 | 856,251 | 744,401 | 780,071 | 750,626 | 706,834 | 656,055 | 654,600 | 635,975 | 584,483 | 704,936 | 587,780 | 573,276 | 621,932 | 594,375 |
Cost of Revenue
| 1,098,356 | 1,658,053 | 997,641 | 831,368 | 830,136 | 818,521 | 751,915 | 662,675 | 692,694 | 677,766 | 647,662 | 601,490 | 604,800 | 565,387 | 535,543 | 647,827 | 537,055 | 496,136 | 520,464 | 482,489 |
Gross Profit
| 159,642 | 183,868 | 86,979 | 77,775 | 83,638 | 78,844 | 104,336 | 81,726 | 87,377 | 72,860 | 59,172 | 54,565 | 49,800 | 70,588 | 48,940 | 57,109 | 50,725 | 77,140 | 101,468 | 111,886 |
Gross Profit Ratio
| 0.127 | 0.1 | 0.08 | 0.086 | 0.092 | 0.088 | 0.122 | 0.11 | 0.112 | 0.097 | 0.084 | 0.083 | 0.076 | 0.111 | 0.084 | 0.081 | 0.086 | 0.135 | 0.163 | 0.188 |
Reseach & Development Expenses
| 7,710 | 10,336 | 8,592 | 15,630 | 16,162 | 15,333 | 17,232 | 5,867 | 4,035 | 4,766 | 6,308 | 5,488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 46,227 | 42,149 | 41,047 | 49,638 | 46,845 | 45,546 | 43,599 | 49,527 | 39,223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 9,905 | 496 | -4,399 | -1,443 | -808 | 1,465 | 2,761 | -750 | -198 | -3,969 | -1,487 | -1,625 | -1,709 | -2,189 | 3,536 | -3,323 | 895 | -22,528 | -34,274 | -4,757 |
Operating Expenses
| 53,937 | 8,893 | 4,636 | 7,291 | 5,511 | 13,120 | 2,761 | -750 | -198 | -3,969 | -1,487 | -1,625 | -1,709 | -2,189 | 3,536 | -3,323 | 895 | -22,528 | -34,274 | -4,757 |
Operating Income
| 105,705 | 183,867 | 86,979 | 77,775 | 83,638 | 78,844 | 104,336 | 81,726 | 87,376 | 72,859 | 59,171 | 54,566 | 49,800 | 70,588 | 48,940 | 57,109 | 50,725 | 77,140 | 101,468 | 111,886 |
Operating Income Ratio
| 0.084 | 0.1 | 0.08 | 0.086 | 0.092 | 0.088 | 0.122 | 0.11 | 0.112 | 0.097 | 0.084 | 0.083 | 0.076 | 0.111 | 0.084 | 0.081 | 0.086 | 0.135 | 0.163 | 0.188 |
Total Other Income Expenses Net
| 12,830 | -13,076 | -14,133 | -13,101 | -18,053 | -10,308 | -5,250 | -14,576 | -29,460 | -11,262 | -16,402 | -9,389 | -16,563 | -31,849 | -6,835 | -24,573 | -7,256 | -22,383 | -33,163 | -55,902 |
Income Before Tax
| 118,535 | 170,792 | 72,846 | 64,674 | 65,587 | 68,539 | 99,086 | 67,150 | 57,917 | 61,598 | 42,770 | 45,176 | 33,237 | 38,739 | 42,105 | 32,536 | 43,469 | 54,757 | 68,305 | 55,984 |
Income Before Tax Ratio
| 0.094 | 0.093 | 0.067 | 0.071 | 0.072 | 0.076 | 0.116 | 0.09 | 0.074 | 0.082 | 0.061 | 0.069 | 0.051 | 0.061 | 0.072 | 0.046 | 0.074 | 0.096 | 0.11 | 0.094 |
Income Tax Expense
| 33,839 | 51,799 | -1,938 | 33,491 | 11,990 | 13,201 | 16,423 | 21,482 | 17,738 | 17,386 | 14,952 | 15,562 | 17,324 | 22,862 | 13,153 | 12,982 | 14,132 | 19,892 | 24,663 | 20,398 |
Net Income
| 77,774 | 113,689 | 69,687 | 22,304 | 42,277 | 46,252 | 68,448 | 41,429 | 40,081 | 43,206 | 28,694 | 29,808 | 16,113 | 19,583 | 29,149 | 19,457 | 29,311 | 35,167 | 43,577 | 35,559 |
Net Income Ratio
| 0.062 | 0.062 | 0.064 | 0.025 | 0.046 | 0.052 | 0.08 | 0.056 | 0.051 | 0.058 | 0.041 | 0.045 | 0.025 | 0.031 | 0.05 | 0.028 | 0.05 | 0.061 | 0.07 | 0.06 |
EPS
| 425.3 | 621.5 | 380.7 | 121.85 | 230.96 | 252.68 | 373.93 | 226.33 | 218.97 | 284.43 | 191.23 | 198.65 | 107.39 | 130.51 | 194.26 | 121.65 | 175.99 | 211.14 | 260.76 | 255.01 |
EPS Diluted
| 425.3 | 621.5 | 380.7 | 121.85 | 230.96 | 252.68 | 373.93 | 226.33 | 218.97 | 284.43 | 191.23 | 198.65 | 107.39 | 130.51 | 194.26 | 121.65 | 175.99 | 211.14 | 260.76 | 255.01 |
EBITDA
| 216,018 | 306,533 | 189,919 | 178,891 | 187,386 | 172,896 | 213,160 | 172,608 | 183,614 | 180,885 | 156,791 | 162,441 | 163,895 | 190,336 | 185,092 | 176,886 | 176,733 | 200,979 | 236,088 | 233,312 |
EBITDA Ratio
| 0.172 | 0.166 | 0.175 | 0.197 | 0.205 | 0.193 | 0.249 | 0.232 | 0.235 | 0.241 | 0.222 | 0.248 | 0.25 | 0.299 | 0.317 | 0.251 | 0.301 | 0.351 | 0.38 | 0.393 |