9436
OKINAWA CELLULAR TELEPHONE COMPANY
沖縄セルラー電話株式会社
Information & Communication
Okinawa Cellular Telephone Company provides telecommunication and portable phone services in Japan. The company was incorporated in 1991 and is headquartered in Naha, Japan. Okinawa Cellular Telephone Company is a subsidiary of KDDI Corporation.
Price
¥3,550
Market Cap
¥167.2B
Ent. Value
¥163.7B
Net Cash
est
¥3.4B
Shares Out.
47.1M
P / E
25.0×
EV / EBIT
8.8×
P / Book
3.30×
P / NCAV
3.04×
Div. Yield
1.80%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | ¥120.5B | ¥118.3B | ¥115.6B | ¥119.7B | ¥118.6B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets | ¥73.5B | ¥71.2B | ¥68.0B | ¥68.9B | ¥70.5B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Deposits | ¥3.4B | ¥3.5B | ¥3.2B | ¥3.3B | ¥3.2B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Trade Receivables | — | ¥44.7B | ¥38.7B | ¥30.8B | ¥28.6B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Assets | ¥46.9B | ¥47.0B | ¥47.6B | ¥50.7B | ¥48.1B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investment Securities | ¥1.1B | ¥981M | ¥448M | ¥384M | ¥260M | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred Tax Assets | — | ¥1.6B | ¥1.6B | ¥1.7B | ¥2.0B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Liabilities | ¥18.5B | ¥19.1B | ¥18.1B | ¥18.5B | ¥18.4B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities | ¥16.4B | ¥16.9B | ¥16.0B | ¥16.4B | ¥15.6B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Payable | — | ¥3.0B | ¥2.7B | ¥2.3B | ¥2.5B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Liabilities | ¥2.1B | ¥2.1B | ¥2.1B | ¥2.2B | ¥2.8B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pension Obligations | — | ¥403M | ¥381M | ¥33M | ¥115M | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Equity | ¥101.9B | ¥99.2B | ¥97.5B | ¥101.1B | ¥100.2B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Stock | — | ¥1.4B | ¥1.4B | ¥1.4B | ¥1.4B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Surplus | — | ¥1.7B | ¥1.7B | ¥1.7B | ¥1.6B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Retained Earnings | ¥100.6B | ¥98.4B | ¥94.8B | ¥99.8B | ¥93.6B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury Stock | — | ¥-5.3B | ¥-3.0B | ¥-4.1B | ¥-209M | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AOCI | — | ¥333M | ¥237M | ¥109M | ¥34M | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity (owners) | ¥98.5B | ¥96.2B | ¥94.8B | ¥98.8B | ¥96.4B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Minority Interests | — | ¥2.6B | ¥2.4B | ¥2.2B | ¥3.8B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Cash ⓘ | ¥3.4B | ¥3.5B | ¥3.2B | ¥3.3B | ¥3.2B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV ⓘ | ¥55.0B | ¥52.2B | ¥49.9B | ¥50.4B | ¥52.1B | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV/Share | — | ¥1,108 | ¥1,032 | ¥962 | ¥1,938 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BV/Share | — | ¥2,043 | ¥1,961 | ¥1,887 | ¥3,586 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Operating CF | ¥16.3B | ¥15.1B | ¥11.3B | ¥14.6B | ¥18.8B |
| Interest Received | — | ¥72M | ¥34M | ¥51M | ¥47M |
| D&A | ¥6.4B | ¥6.6B | ¥6.5B | ¥6.2B | ¥6.9B |
| Investing CF | ¥-5.4B | ¥-3.6B | ¥4.9B | ¥-3.9B | ¥-13.8B |
| CapEx | ¥5.8B | ¥5.6B | ¥9.5B | ¥7.9B | ¥8.1B |
| Purchase Investments | — | ¥-585M | ¥-83M | ¥-141M | ¥-23M |
| Proceeds from Invest. | — | — | — | ¥14M | — |
| Financing CF | ¥-11.0B | ¥-11.2B | ¥-16.3B | ¥-10.6B | ¥-4.9B |
| Dividends Paid | — | ¥-5.8B | ¥-4.8B | ¥-4.6B | ¥-4.5B |
| Share Buybacks | — | ¥-5.4B | ¥-11.3B | ¥-3.9B | ¥-218M |
| Free Cash Flow | ¥10.5B | ¥9.5B | ¥1.8B | ¥6.8B | ¥10.6B |
| Net Change in Cash | — | ¥343M | ¥-101M | ¥70M | ¥95M |
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| ROE | 13.1% | 12.9% | 12.5% | 11.1% | 11.4% |
| ROA | 11.1% | 10.6% | 10.3% | 9.1% | 9.0% |
| EPS | ¥142.05 | ¥260.52 | ¥244.93 | ¥204.58 | ¥397.17 |
| DPS | ¥64.00 | ¥124.00 | ¥110.00 | ¥131.00 | ¥168.00 |
| BPS | ¥1,074.26 | ¥2,054.36 | ¥1,969.13 | ¥1,892.01 | ¥3,593.22 |
| FCF/Share | — | ¥202 | ¥38 | ¥129 | ¥396 |
| NCAV/Share | — | ¥1,108 | ¥1,032 | ¥962 | ¥1,938 |
| Payout Ratio | 45.1% | 47.6% | 44.9% | 64.0% | 42.3% |
Event Timeline
S Shareholder
A Capital Signal
Large Shareholder Reports 2
Capital Allocation Signals 3
| Date | Type | Amount | Summary | |
|---|---|---|---|---|
|
2026-05-08
15:30
|
Buyback | ¥5.0B 1.8% | Okinawa Cellular announced a share buyback program authorized by the board on May 8, 2026. The company will repurchase u… | |
|
Summary
Okinawa Cellular announced a share buyback program authorized by the board on May 8, 2026. The company will repurchase up to 1.7 million shares (1.8% of outstanding shares) for a maximum of ¥5 billion through April 16, 2027, with the intention to cancel the purchased shares to improve capital efficiency and enhance shareholder returns.
Deadline: 2027-04-16
% of Shares: 1.8%
Shares: 1,700,000
Source (JP)
自己株式取得に係る事項について決議しました。取得し得る株式の総数170万株(上限)、株式の取得価額の総額50億円(上限)、取得期間2026年5月22日~2027年4月16日。取得した株式については、消却する予定です。
自己株式取得に係る事項の決定に関するお知らせ
TDnet PDF
|
||||
|
2026-05-08
15:30
|
Cancellation | — | 1,875,500 treasury shares to be cancelled. | |
|
Summary
1,875,500 treasury shares to be cancelled.
Shares: 1,875,500
Source (JP)
当社普通株式
記
2.消却する株式の数
1,875,500 株
(消却前の発行済株式総数に対する割合 2.0%)
3.消 却 予 定 日
2026 年 5 月 15 日
(ご参考)
消却後の発行済株式総数は、92,303,304 株となります。
自己株式の消却に関するお知らせ
TDnet PDF
|
||||
|
2026-05-08
15:30
|
Div Increase | ¥3.2B ¥35.0/sh +9% | Okinawa Cellular announced a dividend increase for fiscal year ending March 31, 2026, raising the per-share dividend fro… | |
|
Summary
Okinawa Cellular announced a dividend increase for fiscal year ending March 31, 2026, raising the per-share dividend from the previously forecasted 32 yen to 35 yen, representing a 9.4% increase year-over-year. Total dividend payment of 3,230 million yen will be paid from retained earnings with an effective date of June 12, 2026, subject to shareholder approval at the ordinary general meeting on June 11, 2026.
Deadline: 2026-06-12
YoY: +9%
Source (JP)
上記方針に基づき、当社の期末の配当金は、1株当たり 32 円 00 銭を予想しておりましたが、業績及び今後の事業展開を勘案し、1株当たり 35 円 00 銭に修正させていただくことといたしました。
剰余金の配当に関するお知らせ
TDnet PDF
|
||||
| # | Shareholder | Shares (thou.) | % of Total |
|---|---|---|---|
| 1 | KDDI株式会社 | 25,071,582 | 53.24% |
| 2 |
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行株式会社 (信託口)
|
1,187,300 | 2.52% |
| 3 | 沖縄電力株式会社 | 944,000 | 2.00% |
| 4 | 琉球放送株式会社 | 944,000 | 2.00% |
| 5 | GOVERNMENT OF NORWAY (常任代理人 シティバンク、エヌ・エイ 東京支店) | 762,200 | 1.62% |
| 6 | JPモルガン証券株式会社 | 565,704 | 1.20% |
| 7 |
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口)
|
462,900 | 0.98% |
| 8 | 株式会社沖縄銀行 | 439,600 | 0.93% |
| 9 | BNYM SA/NV FOR BNYM FOR BNY GCM CLIENT ACCOUNTS M LSCB RD (常任代理人 株式会社三菱UFJ銀行) | 377,287 | 0.80% |
| 10 | STATE STREET BANK AND TRUST COMPANY 505001 (常任代理人 株式会社みずほ銀行決済営業部) | 369,630 | 0.78% |
as of 2025-03-31
Source: EDINET ↗
Ownership by year — hover bars for detail
Domestic Nominees
3.5%
-0.9% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
62.6%
+1.6% vs 2024
Named entities with disclosed investment intent
Bar = % of shares outstanding · top-10 covers 66.1% · grey = other shareholders · 2025
| Shareholder | Trend | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| KDDI | 53.81% | 51.83% | 53.24% +1.41% | |
| 日本マスタートラスト信託銀行 | 3.31% | 3.35% | 2.52% -0.83% | |
| 沖縄電力 | 1.80% | 1.95% | 2.00% +0.05% | |
| 琉球放送 | 1.80% | 1.95% | 2.00% +0.05% | |
| GOVERNMENT OF NORWAY NEW ENTRY | — | — | — | 1.62% NEW |
| JPモルガン証券 | 1.60% | 1.55% | 1.20% -0.35% | |
| 日本カストディ銀行 | 1.19% | 1.07% | 0.98% -0.09% | |
| 式会社沖縄銀行 | 1.80% | 1.35% | 0.93% -0.42% | |
| BNYM SA/NV FOR BNYM FOR BNY GCM CLIENT ACCOUNTS M LSCB RD NEW ENTRY | — | — | — | 0.80% NEW |
| STATE STREET BANK AND TRUST COMPANY 505001 NEW ENTRY | — | — | — | 0.78% NEW |
| SSBTC CLIENT OMNIBUS ACCOUNT last seen 2024 | Exited Top 10 | 0.83% | 0.89% | — |
| Morgan Stanley last seen 2024 | Exited Top 10 | 0.82% | 0.79% | — |
| BNYM SA/NV FOR BNYM FOR BNYM GCM CLIENT ACCTS M ILM FE last seen 2024 | Exited Top 10 | — | 0.70% | — |
| STATE STREET BANK AND TRUST COMPANY 505224 last seen 2023 | Exited Top 10 | 1.22% | — | — |
| Concentration (HHI) ⓘ | 2923 | 2712 | 2856 |
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved