9511
The Okinawa Electric Power Company, Incorporated
沖縄電力株式会社
Electric Power & Gas
The Okinawa Electric Power Company, Incorporated engages in the generation, transmission, and distribution of electricity in Okinawa Prefecture, Japan. It operates through Electric Power Business and Construction Business segments. The company generates electricity from thermal sources. It also offers civil engineering, architectural, electrical, piping and telecommunications works, as well as construction and maintenance of power equipment. In addition, the company involved in repair and contract operation of internal combustion power generation; contract driving, sales and repair of electrical equipment; operation and inspection of electrical machinery equipment; manufacturing, repair and inspection fees for electric meters; land and building management and leasing, and land business; contracting out of work; design, construction, operation and sales of computer; survey, design and construction supervision of power facilities; environmental surveys; contract for electrification system consulting business; colocation services and call center operations; and wind power generation. The company was founded in 1972 and is based in Urasoe, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.38×
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
—
¥236.5B
¥236.4B
¥223.5B
¥176.2B
SG&A
—
¥19.5B
¥18.4B
¥19.0B
¥19.0B
Operating Income
¥9.3B
¥7.3B
¥3.5B
¥-48.4B
¥2.8B
Non-Operating Income
¥2.0B
¥1.1B
¥1.2B
¥1.3B
¥1.1B
Dividend Income
—
¥246M
¥202M
¥213M
¥201M
Interest Income
—
¥5M
¥1M
¥1M
¥2M
Non-Operating Expenses
—
¥2.7B
¥2.1B
¥1.7B
¥1.2B
Interest Expense
—
¥1.9B
¥1.7B
¥1.1B
¥951M
Ordinary Income
¥8.2B
¥5.7B
¥2.6B
¥-48.8B
¥2.7B
Pre-tax Income
¥8.2B
¥5.7B
¥2.6B
¥-48.8B
¥2.7B
Income Taxes
¥1.7B
¥1.2B
¥25M
¥-3.5B
¥586M
Current Tax
—
¥1.8B
¥1.2B
¥1.0B
¥1.1B
Deferred Tax
—
¥-600M
¥-1.2B
¥-4.5B
¥-518M
Net Income (owners)
¥6.2B
¥4.3B
¥2.4B
¥-45.5B
¥2.0B
Minority Interest
—
¥170M
¥151M
¥147M
¥172M
Comprehensive Income
—
¥5.5B
¥4.6B
¥-45.1B
¥1.7B
EBITDA
¥32.9B
¥30.8B
¥25.1B
¥-28.5B
¥26.4B
EPS
¥114.78
¥79.59
¥44.02
¥-836.98
¥36.05
Shares Outstanding
—
54.4M
54.4M
54.4M
54.4M
Shares Issued (total)
—
56.9M
56.9M
56.9M
56.9M
Treasury Shares
—
2.5M
2.5M
2.5M
2.5M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥522.5B
¥500.4B
¥498.7B
¥480.5B
¥446.5B
Current Assets
¥75.2B
¥71.1B
¥80.0B
¥78.3B
¥68.1B
Cash & Deposits
¥19.8B
¥18.7B
¥22.2B
¥19.1B
¥21.9B
Non-Current Assets
¥447.3B
¥429.3B
¥418.7B
¥402.2B
¥378.4B
Deferred Tax Assets
—
¥16.5B
¥16.2B
¥15.9B
¥11.4B
Total Liabilities
¥389.6B
¥376.9B
¥379.8B
¥366.1B
¥285.2B
Current Liabilities
¥86.2B
¥102.6B
¥85.0B
¥69.7B
¥75.3B
Accounts Payable
—
¥14.0B
¥14.8B
¥16.8B
¥15.0B
ST Debt
¥2.6B
¥2.5B
¥5.2B
¥2.2B
¥1.3B
Non-Current Liabilities
¥303.4B
¥274.3B
¥294.8B
¥296.3B
¥209.9B
Total LT Borrowings
¥293.1B
¥264.3B
¥265.7B
¥264.8B
¥176.8B
Pension Obligations
—
¥7.3B
¥11.2B
¥11.9B
¥11.8B
Total Equity
¥132.9B
¥123.5B
¥118.8B
¥114.5B
¥161.3B
Capital Stock
—
¥7.6B
¥7.6B
¥7.6B
¥7.6B
Capital Surplus
—
¥7.3B
¥7.3B
¥7.3B
¥7.2B
Retained Earnings
¥110.9B
¥106.0B
¥102.5B
¥100.4B
¥147.5B
Treasury Stock
—
¥-5.4B
¥-5.4B
¥-5.4B
¥-5.4B
AOCI
—
¥5.9B
¥4.8B
¥2.7B
¥2.6B
Equity (owners)
¥120.4B
¥115.5B
¥112.0B
¥109.9B
¥156.9B
Minority Interests
—
¥2.2B
¥2.0B
¥1.9B
¥1.8B
Total Interest-Bearing Debt ⓘ
¥295.7B
¥266.8B
¥270.9B
¥267.0B
¥178.1B
Net Cash ⓘ
¥-275.9B
¥-248.1B
¥-248.8B
¥-247.9B
¥-156.2B
NCAV ⓘ
¥-314.4B
¥-305.8B
¥-299.8B
¥-287.7B
¥-217.1B
NCAV/Share
—
¥-5,620
¥-5,511
¥-5,288
¥-3,990
BV/Share
—
¥2,123
¥2,058
¥2,019
¥2,884
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥27.3B
¥34.1B
¥25.6B
¥-38.1B
¥17.3B
Taxes Paid
—
¥-1.1B
¥-1.0B
¥-116M
¥-3.7B
Interest Paid
—
¥-1.8B
¥-1.7B
¥-906M
¥-978M
Interest Received
—
¥262M
¥213M
¥230M
¥234M
D&A
¥23.6B
¥23.5B
¥21.6B
¥19.9B
¥23.6B
Investing CF
¥-35.1B
¥-34.0B
¥-32.0B
¥-38.5B
¥-34.9B
Financing CF
¥8.3B
¥-3.4B
¥9.5B
¥75.0B
¥12.8B
Dividends Paid
—
¥-819M
¥-277M
¥-1.6B
¥-3.3B
LT Debt Repaid
—
¥-15.1B
¥-17.2B
¥-11.4B
¥-12.0B
Free Cash Flow
¥27.3B
¥34.1B
¥25.6B
¥-38.1B
¥17.3B
Net Change in Cash
—
¥-3.4B
¥3.2B
¥-1.5B
¥-4.8B
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
4.9%
3.6%
2.1%
-33.4%
1.2%
ROA
1.2%
0.9%
0.5%
-9.8%
0.4%
EPS
¥114.78
¥79.59
¥44.02
¥-836.98
¥36.05
DPS
¥15.00
¥20.00
¥10.00
—
¥60.00
BPS
¥2,400.82
¥2,234.49
¥2,150.50
¥2,073.44
¥2,936.44
FCF/Share
—
¥626
¥471
¥-700
¥318
NCAV/Share
—
¥-5,620
¥-5,511
¥-5,288
¥-3,990
Payout Ratio
13.1%
25.1%
22.7%
—
166.4%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 1
Date Activist Stake Event Flag Demands Source
2025-02-07
Mizuho Bank, Ltd.
4.15%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 6
#
Shareholder
Shares (thou.)
% of Total
1
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社(信託口)
5,929
10.90%
2
Employee Stock Ownership Plan
沖縄電力社員持株会
3,277
6.02%
3
沖縄県知事
2,828
5.20%
4
株式会社沖縄銀行
2,526
4.64%
5
Nippon Life Insurance
日本生命保険相互会社
1,264
2.32%
6
Mizuho Bank
株式会社みずほ銀行
1,218
2.24%
7
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
1,049
1.93%
8
Meiji Yasuda Life Insurance
明治安田生命保険相互会社
1,045
1.92%
9
THE OKINAWA KAIHO BANK,LTD.
株式会社沖縄海邦銀行
798
1.47%
10
Mitsubishi UFJ Trust and Banking
三菱UFJ信託銀行株式会社
796
1.46%
Domestic Nominees
12.8%
-1.7% 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
25.3%
-0.1% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
Japan Master Trust Bank
日本マスタートラスト信託銀行
10.20%
10.79%
10.90%
+0.11%
Employee Stock Ownership Plan
沖縄電力社員持株会
5.88%
5.84%
6.02%
+0.18%
沖縄県知事
5.20%
5.20%
5.20%
式会社沖縄銀行
4.64%
4.64%
4.64%
Nippon Life Insurance
日本生命保険
2.32%
2.32%
2.32%
Mizuho Bank
みずほ銀行
2.47%
2.47%
2.24%
-0.23%
Japan Custody Bank
日本カストディ銀行
3.38%
3.72%
1.93%
-1.79%
Meiji Yasuda Life Insurance
明治安田生命保険
1.92%
1.92%
1.92%
THE OKINAWA KAIHO BANK,LTD.
式会社沖縄海邦銀行
1.47%
1.47%
1.47%
Mitsubishi UFJ Trust and Banking
三菱UFJ信託銀行
1.46%
1.46%
1.46%
Concentration (HHI)
ⓘ
218
232
226
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥6,691M
+38% since 2023
Holdings
6
+1 new
1 exited
Trend
Stable
vs 2023
Held Company
FY2025
¥6,691M total
FY2023
¥4,858M total
Book Val ¥M
Shares
Book Val ¥M
Shares
沖縄セルラー 電話㈱
4,030
944,000
2,860
944,000
㈱おきなわ フィナンシャル グループ
1,521
592,800
1,234
592,800
SAN-A CO.,LTD.
㈱サンエー (注3)
542
NEW
New
172,800
—
M
Bank of The Ryukyus,Limited
㈱琉球銀行
396
344,860
319
344,860
㈱みずほ フィナンシャル グループ
202
50,000
93
50,000
KDDI CORPORATION
KDDI㈱
—
—
SAN-A CO.,LTD.
㈱サンエー
—
−100%
Exit
—
352
86,400
M
Portfolio total
6,691
4,858
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding