[2025 Edition] Kyushu Electric Power (9508) In-depth Analysis｜20-Year Revenue & Profit Trends and Stock Strategy
Table of Contents
Key Takeaways
- Record high net profit of ¥166.4 billion in 2024
- Transmission & Distribution segment increased to 42% of revenue (2024)
- ICT business growing at 4.3% CAGR
- Top-tier dividend yield of 3.8% among utilities
- Undervalued at P/E ratio of 5x
1Business Model Analysis
(Mobile users: Rotate device horizontally and reload for better chart visibility)
Kyushu Electric’s business structure consists of three pillars:
Power Generation & Sales
Core business accounting for 60% of revenue. Thermal power dominant but shifting to renewable energy.
Transmission & Distribution
Stable earnings base. Maintains monopoly position post-deregulation. 30% revenue share.
Energy Solutions
ICT-driven new business. Digital grid and HEMS as growth areas. 4% revenue share but expanding.
Kyushu Electric is transitioning to an “Energy Platformer” model. Beyond traditional power supply, it aims to lead next-generation energy through offshore wind and hydrogen-ammonia co-firing technology.
2Revenue & Net Profit Trends (2005-2024)
Analysis Highlights
- 2024 Net Profit ¥166.4B: Fuel cost adjustment system and regulated tariff revisions
- 2009-2013 Loss Period: Nuclear shutdowns combined with LNG price surge
- Revenue growth at 2.3% CAGR
- Post-2022 recovery: Two restarted reactors contributing to stable earnings
Key Profit Drivers
- Fuel price volatility (LNG/coal)
- Nuclear plant operational status
- Renewable energy feed-in-tariff
- Regulated tariff approvals
3Cash Flow Analysis (2007-2024)
Operating CF Features
Record ¥586.1B in 2024. Fuel cost adjustment mechanism primary driver.
Investing CF Trend
Sustained renewable energy investments. ¥350B annual capex stabilized.
Financing CF Shift
Net debt repayment since 2020. Financial structure improving.
Free Cash Flow (FCF) exceeded ¥200B for the first time in 2024. Enhanced capacity for shareholder returns and financial strengthening.
4Segment Performance (2021-2024)
Power Generation & Sales
Peaked at ¥175B (2023) before slight decline. High earnings volatility. 10% LNG price increase reduces operating profit by ~¥15B.
Transmission & Distribution Growth
Rapid 276% growth (2021-2023). Separation accounting increased visibility. Now 42% of total revenue.
ICT Solutions
Steady 4.3% CAGR. Smart meter penetration at 95%. Targeting 10% revenue share by 2030.
Segment Strategy Direction
- Generation: Phase out coal → Shift to renewables & hydrogen-ammonia co-firing
- Transmission: Expand “Digital Grid” investments (¥500B planned for 2025-2030)
- ICT: Develop integrated HEMS (Home Energy Management) and VPP (Virtual Power Plant) platforms
5Valuation & Investment Decision
Key Metrics (July 2025)
| Metric | Value | Industry Avg. |
|---|---|---|
| Stock Price | ¥1,300 | – |
| Forward P/E | 5.2x | 9.8x |
| P/B | 0.65x | 0.92x |
| Dividend Yield | 3.8% | 3.2% |
| Equity Ratio | 15.5% | 18.1% |
Investment Strategy Points
- Income Investors: Attractive dividend yield (3.8%) with stability
- Value Investors: Undervalued at P/B 0.65x, potential bottom
- Growth Investors: Monitor offshore wind and hydrogen initiatives
6Key Risk Analysis
Fuel Price Volatility
LNG/coal price surges directly impact profits. Hedging enhanced since 2022 crisis.
Nuclear Policy Risk
Uncertainty over Genkai Units 3&4 operations. Replacement fuel costs critical.
Regulatory Changes
Transmission separation policies may disrupt business model. Structural adaptation needed.
Competition Intensification
New entrants increasing but regional services provide differentiation.
Risk Mitigation Strategies
- Fuel procurement diversification (reduce LNG long-term contracts)
- Increase renewable ratio (50% target by 2030)
- Early preparation for regulatory changes
- Expand digital solution business