Electric Power Development Co., Ltd.

TSE:9513 Stock Report

Market Cap: JP¥454.6b

Electric Power Development Valuation

Is 9513 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 9513 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9513 (¥2486) is trading above our estimate of fair value (¥2018.48)

Significantly Below Fair Value: 9513 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9513?

Key metric: As 9513 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 9513. This is calculated by dividing 9513's market cap by their current earnings.
What is 9513's PE Ratio?
PE Ratio4.6x
EarningsJP¥98.38b
Market CapJP¥454.63b

Price to Earnings Ratio vs Peers

How does 9513's PE Ratio compare to its peers?

The above table shows the PE ratio for 9513 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average14.8x
1436 GreenEnergy
28.5xn/aJP¥8.5b
9533 Toho Gas
19.7x2.3%JP¥407.4b
9506 Tohoku Electric Power Company
3.2x-5.3%JP¥573.9b
9508 Kyushu Electric Power Company
7.6x7.5%JP¥650.2b
9513 Electric Power Development
4.6x-8.0%JP¥454.6b

Price-To-Earnings vs Peers: 9513 is good value based on its Price-To-Earnings Ratio (4.6x) compared to the peer average (14.8x).

Price to Earnings Ratio vs Industry

How does 9513's PE Ratio compare vs other companies in the Asian Renewable Energy Industry?

13 CompaniesPrice / EarningsEstimated GrowthMarket Cap
9513 4.6xIndustry Avg. 14.9xNo. of Companies30PE01224364860+
13 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 9513 is good value based on its Price-To-Earnings Ratio (4.6x) compared to the Asian Renewable Energy industry average (14.9x).

Price to Earnings Ratio vs Fair Ratio

What is 9513's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9513 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio4.6x
Fair PE Ratio6.7x

Price-To-Earnings vs Fair Ratio: 9513 is good value based on its Price-To-Earnings Ratio (4.6x) compared to the estimated Fair Price-To-Earnings Ratio (6.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 9513 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥2,486.00
JP¥2,544.00
+2.3%
13.5%JP¥2,900.00JP¥1,890.00n/a5
Dec ’25JP¥2,506.00
JP¥2,544.00
+1.5%
13.5%JP¥2,900.00JP¥1,890.00n/a5
Nov ’25JP¥2,634.00
JP¥2,468.00
-6.3%
13.9%JP¥2,900.00JP¥1,890.00n/a5
Oct ’25JP¥2,392.00
JP¥2,408.00
+0.7%
12.9%JP¥2,800.00JP¥1,890.00n/a5
Sep ’25JP¥2,479.00
JP¥2,408.00
-2.9%
12.9%JP¥2,800.00JP¥1,890.00n/a5
Aug ’25JP¥2,486.50
JP¥2,464.00
-0.9%
12.7%JP¥2,800.00JP¥1,890.00n/a5
Jul ’25JP¥2,519.00
JP¥2,470.00
-1.9%
12.9%JP¥2,800.00JP¥1,890.00n/a6
Jun ’25JP¥2,639.50
JP¥2,358.33
-10.7%
23.0%JP¥2,800.00JP¥1,220.00n/a6
May ’25JP¥2,681.50
JP¥2,355.00
-12.2%
23.0%JP¥2,800.00JP¥1,220.00n/a6
Apr ’25JP¥2,449.00
JP¥2,355.00
-3.8%
23.0%JP¥2,800.00JP¥1,220.00n/a6
Mar ’25JP¥2,481.50
JP¥2,582.00
+4.0%
7.9%JP¥2,800.00JP¥2,200.00n/a5
Feb ’25JP¥2,528.00
JP¥2,448.00
-3.2%
10.2%JP¥2,800.00JP¥2,200.00n/a5
Jan ’25JP¥2,288.50
JP¥2,388.00
+4.3%
7.8%JP¥2,700.00JP¥2,200.00n/a5
Dec ’24JP¥2,320.00
JP¥2,263.33
-2.4%
12.1%JP¥2,600.00JP¥1,740.00JP¥2,506.006
Nov ’24JP¥2,239.50
JP¥2,305.00
+2.9%
9.3%JP¥2,600.00JP¥1,940.00JP¥2,634.006
Oct ’24JP¥2,418.00
JP¥2,305.00
-4.7%
9.3%JP¥2,600.00JP¥1,940.00JP¥2,392.006
Sep ’24JP¥2,279.00
JP¥2,305.00
+1.1%
9.3%JP¥2,600.00JP¥1,940.00JP¥2,479.006
Aug ’24JP¥2,321.00
JP¥2,316.67
-0.2%
9.4%JP¥2,600.00JP¥1,940.00JP¥2,486.506
Jul ’24JP¥2,119.00
JP¥2,316.67
+9.3%
9.4%JP¥2,600.00JP¥1,940.00JP¥2,519.006
Jun ’24JP¥2,071.00
JP¥2,460.00
+18.8%
8.3%JP¥2,800.00JP¥2,200.00JP¥2,639.506
May ’24JP¥2,189.00
JP¥2,426.67
+10.9%
9.3%JP¥2,800.00JP¥2,200.00JP¥2,681.506
Apr ’24JP¥2,131.00
JP¥2,426.67
+13.9%
9.3%JP¥2,800.00JP¥2,200.00JP¥2,449.006
Mar ’24JP¥2,185.00
JP¥2,352.00
+7.6%
7.0%JP¥2,600.00JP¥2,200.00JP¥2,481.505
Feb ’24JP¥2,106.00
JP¥2,360.00
+12.1%
6.8%JP¥2,600.00JP¥2,200.00JP¥2,528.005
Jan ’24JP¥2,096.00
JP¥2,362.00
+12.7%
6.7%JP¥2,600.00JP¥2,200.00JP¥2,288.505
Dec ’23JP¥2,092.00
JP¥2,418.00
+15.6%
10.5%JP¥2,880.00JP¥2,200.00JP¥2,320.005

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/19 19:45
End of Day Share Price 2024/12/19 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Electric Power Development Co., Ltd. is covered by 23 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Takahiro MoriBofA Global Research
Takashi MiyazakiCitigroup Global Markets Japan Inc.
Takashi MiyazakiCitigroup Inc