Loading…
Employees: 21,189
Size Kyuden (642A.T) is a Japan Other company (Electric Utilities) with a market value of $5.78B, the 212th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥1,924 on 6 Nov 2026.
Growth Revenue fell 3.1% over the last twelve months (peer median +18.7%); the operating margin is 10.8% (peer median 13.5%).
Valuation It trades at 2.0× enterprise value to sales against a peer median of 2.2× (10th cheapest of 21).
Price implies For today's price to make sense, revenue must grow about 5% a year for seven years (Req g). Recent delivered growth is +8%, so the hurdle is -3 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 1.5 points below its cost of capital (5.0% WACC).
Next results Next results expected around 3 Mar 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥2.28T | ¥2.25T | ¥2.36T | ¥2.14T | ¥2.22T |
| Revenue growth | — | -5% | +10% | -4% | — |
| Gross profit | ¥246B | ¥435B | ¥397B | ¥443B | ¥87.3B |
| EBITDA | ¥505B | ¥481B | ¥455B | ¥517B | ¥170B |
| Net income | ¥169B | ¥155B | ¥129B | ¥166B | -¥56.4B |
| Free cash flow | n/a | ¥72.5B | ¥77.7B | ¥253B | -¥307B |
| Capital expenditure | n/a | ¥366B | ¥354B | ¥333B | ¥337B |
| Total debt | ¥3.81T | ¥3.74T | ¥3.76T | ¥3.79T | ¥4.02T |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Same business model, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 642A.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -2.0% | -10.5% | 9th highest of 21 |
| Distance from 52-week high | -10.5% | -49.8% | 4th highest of 21 |
| Revenue growth (TTM) | -3.1% | +18.7% | 2nd lowest of 21 |
| Operating margin | 10.8% | 13.5% | 10th lowest of 21 |
| EV / Sales | 2.0× | 2.2× | 10th cheapest of 21 |
| Growth the price implies (Req g, 7 yrs) | 4.9% | 24.8% | 4th least demanding of 14 |
| Growth delivered (Del g) | +8.1% | +12.6% | 7th lowest of 14 |
| Hurdle (Req g minus delivered) | -3.2 pp | +6.3 pp | 5th least demanding of 14 |
| ROIC minus cost of capital | -1.5 pp | -0.8 pp | 10th highest of 19 |
| EV / EBITDA | 8.9× | 11.9× | 5th cheapest of 13 |
| Net debt / EBITDA | 7.1× | 1.6× | 3rd most indebted of 14 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Kyuden 642A.T | Japan | $5.78B | n/a | -3% | 11% | 2.0× | 4.9% | +8.1% |
| Sojitz 2768.T | Japan | $5.77B | -19% | +27% | 3% | 0.7× | n/a | n/a |
| Hyundai Rotem 064350.KS | South Korea | $5.75B | -73% | +12% | 15% | 1.2× | -4.0% | +16.0% |
| Fortune Brands Innovations FBIN | United States | $5.74B | +27% | -3% | 14% | 1.8× | 5.3% | -6.0% |
| Schaeffler India SCHAEFFLER.NS | India | $5.83B | -17% | +23% | 15% | 4.9× | 29.7% | +20.8% |
| AeroVironment AVAV | United States | $5.73B | -33% | +84% | 1% | 3.0× | n/a | n/a |
| Sensata Technologies ST | United States | $5.72B | -13% | +4% | 16% | 2.0× | 5.2% | +4.1% |
| Yaskawa Electric 6506.T | Japan | $5.71B | -38% | +6% | 8% | 1.7× | 24.8% | +6.8% |
| Copa CPA | United States | $5.87B | +16% | +15% | 19% | 1.8× | n/a | n/a |
| Joby Aviation JOBY | United States | $5.89B | -45% | +118,568% | -754% | 38.1× | n/a | n/a |
| Shandong Sinocera Functional Material 300285.SZ | China | $5.67B | +8% | +23% | 14% | 7.3× | 40.1% | +12.6% |
| Suzhou Tianmai Thermal Technology 301626.SZ | China | $5.67B | -24% | +122% | 8% | 16.1× | n/a | n/a |
| Beijing Compass Technology Development 300803.SZ | China | $5.91B | -23% | +12% | 0% | 11.1× | 46.9% | +25.3% |
| Georg Fischer GF.SW | Switzerland | $5.65B | +32% | -20% | 3% | 2.3× | 29.2% | -1.2% |
| Suzlon Energy SUZLON.NS | India | $5.65B | -30% | +34% | 15% | 2.9× | 34.0% | +37.9% |
| Nexi NEXI.MI | Italy | $5.93B | +18% | +1% | 13% | 1.5× | 1.5% | +30.5% |
| Forgent Power Solutions FPS | United States | $5.93B | -52% | +89% | 14% | 4.7× | n/a | n/a |
| Hebei Sinopack Electronic Technology 003031.SZ | China | $5.62B | -33% | +43% | 19% | 8.4× | 34.9% | +28.6% |
| Mitsui Kinzoku 5706.T | Japan | $5.61B | -28% | +11% | 18% | 1.2× | 11.6% | +7.7% |
| Swiggy SWIGGY.NS | India | $5.61B | -32% | +42% | -15% | 1.8× | n/a | n/a |
| Valmet VALMT.HE | Finland | $5.97B | +30% | +3% | 10% | 1.2× | 2.1% | +6.8% |