WATCH Shizuoka Gas Co., Ltd. (9543.T)

Utilities · Utilities - Regulated Gas · JPX · Japan

Research: Yahoo Finance ↗ JPX ↗ Nikkei ↗ Yahoo Japan ↗ Simply Wall St ↗

Final Score ?

-22.2%

Margin of Safety ?

Quality Score ?

¥1,340

Current Price ?

¥101.0B

Market Cap ?

Key Metrics

Pe Ratio ?

10.25

Forward Pe ?

16.76

Pb Ratio ?

0.71

Ev Ebitda ?

4.37

Roe ?

7.4%

Gross Margin ?

22.5%

Operating Margin ?

7.2%

Net Margin ?

4.9%

Dividend Yield ?

350.0%

Debt To Equity ?

13.99

Current Ratio ?

2.79

Beta ?

0.07

📈 Trend Charts

Revenue Trend

EPS Trend

Net Income Trend

Free Cash Flow Trend

Intrinsic Value Estimates

Low ?

¥877

Base ?

¥1,096

High ?

¥1,316

Pipeline Stage Details

Stage A — Hard Filters ✅

Pe Ratio

10.25

Eps Positive Years

4.00

Eps Lookback

4.00

Fcf Positive Years

3.00

Fcf Lookback

4.00

Debt To Equity

0.14

Current Ratio

2.79

Dilution Cagr

0.01

Stage B — Quality Score: 50/100

Stage C — Cyclicality: LOW

Normalized EPS

¥130.15

Stage F — Final Score Breakdown

Component	Weighted Score
Valuation	3.0
Earnings Quality	12.6
Balance Sheet	18.0
Stability	12.0
Moat Proxies	5.9

Top Drivers

Reasonable P/E of 10.3x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
Fortress balance sheet: D/E of 0.14x (conservative) and current ratio of 2.79x — ample liquidity and low financial risk. Graham emphasis on capital preservation.
Low cyclicality: earnings are relatively stable and predictable, making intrinsic value estimates more reliable.

Top Risks

No significant risks identified in this analysis.

Financial History ?

Year	Revenue ?	Gross Profit ?	Operating Income ?	Net Income ?	EPS ?
2022	¥207.3B	¥37.7B	¥8.6B	¥6.0B	¥80.48
2023	¥214.0B	¥47.6B	¥18.3B	¥14.1B	¥189.91
2024	¥202.2B	¥39.7B	¥10.3B	¥8.8B	¥116.85
2025	¥201.2B	¥45.1B	¥14.1B	¥10.0B	¥133.35

Cash Flow History ?

Year	Operating CF ?	CapEx ?	Free Cash Flow ?
2021	N/A	N/A	N/A
2022	¥4.1B	¥-12.4B	¥-8.3B
2023	¥37.8B	¥-14.0B	¥23.7B
2024	¥11.0B	¥-7.4B	¥3.6B
2025	¥34.6B	¥-29.9B	¥4.7B