Electric Power Development Co., Ltd.

9513・Prime Market・Electric Power & Gas

Official website

Electric Power Development Co., Ltd.

9513・Prime Market・Electric Power & Gas

Official website

Electric Power Development Co., Ltd.9513

Reference Indicators

Market Cap

6,892¥100M

P/E (Forecast)

8.2x

P/B

0.5x

Dividend Yield (Forecast)

2.79%

ROE

4.3%

EV/EBITDA

9.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,084,621	1,841,922	1,257,998	1,316,674	1,182,260
SG&A Expenses	50,610	53,391	54,503	53,788	62,824
Operating Income	86,979	183,867	105,704	138,310	100,992
Non-operating Income	22,508	24,764	49,518	39,976	97,396
Non-operating Expenses	36,641	37,839	36,687	38,192	39,857
Ordinary Income	72,846	170,792	118,535	140,095	158,532
Extraordinary Losses	—	—	—	—	51,817
Pre-tax Income	72,846	170,792	118,535	140,095	106,714
Income Taxes	-1,938	51,799	33,839	37,564	32,881
Net Income	69,687	113,689	77,774	92,469	58,537
EBITDA	183,976	291,509	216,017	255,000	217,672
Operating Margin	8.0%	10.0%	8.4%	10.5%	8.5%
ROA	2.3%	3.4%	2.2%	2.5%	1.6%
ROE	8.1%	11.4%	6.8%	7.2%	4.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
発電事業	840,445	0	0.0%
送変電事業	49,270	0	0.0%
電力周辺関連事業	49,638	0	0.0%
海外事業	227,896	0	0.0%
その他	0	0	0.0%
その他の事業	15,009	0	0.0%