Chubu Electric Power Business Model Canvas
Fully Editable
Tailor To Your Needs In Excel Or Sheets
Professional Design
Trusted, Industry-Standard Templates
Pre-Built
For Quick And Efficient Use
No Expertise Is Needed
Easy To Follow
GET THE FULL COMPANY
ANALYSIS BUNDLE FOR
Chubu Electric Power
Unlock the full strategic blueprint behind Chubu Electric Power’s business model—this concise Business Model Canvas exposes how the company creates customer value, leverages generation and grid assets, and monetizes new energy services to sustain growth.
Ideal for investors, consultants, and strategists, the complete download delivers a section-by-section breakdown, financial implications, and actionable insights to benchmark or replicate proven utility strategies.
Purchase the full Word/Excel Canvas to get an editable, ready-to-use strategic tool for planning, analysis, or pitch-ready presentations.
Partnerships
The JERA joint venture with Tokyo Electric Power Company Holdings anchors Chubu Electric’s thermal generation and fuel procurement, covering about 30 GW of capacity and handling roughly 40% of Japan’s LNG imports in 2025; consolidated fuel buying cut fuel costs by an estimated ¥120 billion in FY2024 and boosts energy security amid volatile LNG and coal prices.
Collaborations with Chubu-region municipalities enable Chubu Electric Power to roll out smart city pilots and regional microgrids—serving 120,000+ households in Aichi and Shizuoka trials since 2023—and advance community energy projects that cut local CO2 by an estimated 15% per project area. Working with prefectural governments also sped permitting for grid upgrades, reducing approval time from 14 to 6 months in recent infrastructure programs.
Chubu Electric partners with wind, solar, and biomass developers to hit its 2030 target of 30% renewables and net-zero by 2050, using alliances to add 3.2 GW of capacity planned through 2028 without upfront R&D costs. Joint ventures prioritize offshore wind—three projects totaling 2.1 GW announced in 2024—leveraging external maritime expertise and sharing capex and regulatory risk.
Technology and Digital Service Providers
Chubu Electric Power partners with IT firms and software developers to deploy AI and IoT for predictive maintenance and demand-response, cutting outage risk; pilot projects since 2023 reduced downtime by 18% and O&M costs by ~6% in trials. These systems support grid stability amid rising renewables, where Chubu targets 22% renewables by 2030 (company filings, 2024).
- AI/IoT enable predictive maintenance — 18% downtime reduction (pilot, 2023)
- O&M cost cut ~6% in trials
- Demand-response scales with 22% renewables target for 2030 (Chubu filings, 2024)
Global Energy Infrastructure Firms
Global energy infrastructure partnerships let Chubu Electric expand in North America and Southeast Asia, co-investing in generation and transmission projects that boosted overseas-capital exposure to roughly ¥120 billion (2024–25 pipeline) and diversified revenues—overseas EBITDA contribution rose to about 8% in FY2024.
These joint ventures exchange Chubu’s grid and thermal expertise for local market access and risk-sharing, shortening project lead times by ~18% and enabling tariff-structured returns aligned with host-market regulations.
- ¥120 billion 2024–25 overseas project pipeline
- 8% overseas EBITDA share FY2024
- ~18% faster project lead times via JV knowledge transfer
JERA JV secures ~30 GW thermal capacity and ~40% of Japan’s LNG imports in 2025, cutting fuel costs ~¥120bn in FY2024; regional govt partnerships enabled smart-city pilots serving 120,000+ households and cut permitting from 14 to 6 months; renewables JVs add 3.2 GW (2024–28) incl. 2.1 GW offshore, supporting 22–30% renewables by 2030 and overseas pipeline ~¥120bn (2024–25).
| Metric | Value |
|---|---|
| Thermal capacity (JERA) | ~30 GW (2025) |
| Japan LNG share | ~40% (2025) |
| Fuel cost saving | ¥120bn (FY2024) |
| Households in pilots | 120,000+ |
| Permitting time | 14 → 6 months |
| Renewables add | 3.2 GW (2024–28) |
| Offshore wind | 2.1 GW (announced 2024) |
| Overseas pipeline | ¥120bn (2024–25) |
What is included in the product
A concise Business Model Canvas for Chubu Electric Power detailing customer segments, channels, value propositions, key activities, resources, partners, cost structure and revenue streams tied to its generation, grid, and new energy initiatives—organized into nine BMC blocks with competitive analysis, SWOT-linked insights and investor-ready narrative for strategy and funding discussions.
High-level view of Chubu Electric Power’s business model with editable cells, condensing its generation, grid, and customer strategies into a one-page snapshot for quick review and collaborative adaptation.
Activities
Chubu Electric operates a diversified generation mix: in FY2024 it delivered ~120 TWh including high-efficiency thermal, hydro, and rising renewables (renewables ~12% of generation in 2024).
As of 2025 Chubu, via JERA, focuses on optimizing thermal units to cut carbon intensity (target: JERA net CO2 intensity down ~15% vs 2020 by 2030) while maintaining baseload; nuclear restart prep and strict safety checks continue for Hamaoka and other assets.
Maintaining and upgrading Chubu Electric Power’s transmission and distribution grid across Aichi, Gifu, Mie and surrounding prefectures is core, with ~230,000 km of lines and FY2024 capex of ¥330 billion to reduce outages and improve efficiency.
The company is expanding smart grid tech and bidirectional controls for distributed energy, and deploying advanced metering infrastructure to ~11.5 million customers as of Dec 2025.
Chubu Electric Power also procures and retails city gas to households and industry, generating about ¥420 billion in gas sales revenue in FY2024 and bundling gas+electric plans to boost retention and share-of-wallet by ~12% versus single-product customers. The company supplies district heat for urban projects and industrial clusters, operating heat networks with ~180 MW thermal capacity as of Dec 2025.
Customer Service and Energy Solutions
- KatEne: 200,000+ users (2024)
- Estimated savings: JPY 1.8 billion annually
- ESCo revenue: JPY 12 billion (FY2023)
- Typical CO2 reduction: up to 15% per project
Research and Green Tech Development
Chubu Electric invests heavily in R&D for hydrogen combustion, carbon capture and storage (CCS), and advanced batteries, allocating about JPY 45 billion to low-carbon tech in FY2024 to target net-zero by 2050.
The company pilots digital twins and AI to cut O&M costs ~10% and improve plant uptime; pilots span thermal, grid, and renewables units.
- JPY 45 billion R&D (FY2024)
- Net-zero target: 2050
- Tech focus: hydrogen, CCS, advanced batteries
- AI/digital twins: ~10% O&M savings in pilots
Core activities: generate ~120 TWh (FY2024) from thermal/hydro/renewables (renewables ~12%); run T&D network (~230,000 km) with FY2024 capex ¥330bn; gas retail ~¥420bn sales; deploy KatEne (200k users) and ESCo services (¥12bn FY2023); R&D ¥45bn (FY2024) for hydrogen/CCS/batteries; pilots cut O&M ~10%.
| Metric | Value |
|---|---|
| Generation (FY2024) | ~120 TWh |
| Renewables (2024) | ~12% |
| T&D length | ~230,000 km |
| Capex (FY2024) | ¥330 bn |
| Gas sales (FY2024) | ¥420 bn |
| KatEne users (2024) | 200,000+ |
| ESCo revenue (FY2023) | ¥12 bn |
| R&D low-carbon (FY2024) | ¥45 bn |
| O&M savings (pilots) | ~10% |
What You See Is What You Get
Business Model Canvas
The document previewed here is the actual Chubu Electric Power Business Model Canvas you’ll receive after purchase — not a mockup or sample; it’s the live, fully formatted file. Upon completing your order you’ll get this same ready-to-edit document in its entirety, suitable for presenting, analyzing, or integrating into your reports. No extras, no surprises—what you see is what you’ll own.
Resources
Chubu Electric owns ~35 GW of generation capacity (thermal, hydro, nuclear stakes) and over 90,000 km of transmission/distribution lines, serving central Japan’s industrial belt and key automotive hubs like Aichi; in FY2024 group capital expenditure was ¥475 billion, focused on plant upgrades, grid reinforcement, and safety investments to sustain asset value and meet stricter resilience standards.
Chubu Electric employs about 28,000 staff, including specialized engineers, technicians and energy-market analysts, whose decades of institutional knowledge in grid stabilization and plant ops support a 99.98% transmission reliability (FY2024). Ongoing training—over 120,000 hours in FY2024—focuses on digital control systems and renewables to manage a 25% renewables target by 2030.
Access to stable, diversified fuel via JERA—including long‑term LNG and coal contracts covering roughly 30–40% of Chubu Electric Power’s thermal fuel needs in FY2024—plus JERA’s dedicated shipping fleet and terminals, secures continuous thermal output and hedges against supply shocks that drove global LNG spot prices up to $30–$40/MMBtu in 2022–23.
Digital Platforms and Data Assets
KatEne customer portal and smart-meter data (over 11 million meters nationwide; Chubu serves ~7.6 million customers) form a strategic digital ecosystem that improves load balancing—reducing peak demand costs by an estimated 3–5% in trials—and boosts customer retention via personalized offers.
Data-driven insights power targeted marketing and energy-saving recommendations, yielding typical household savings of 5–8% and supporting grid optimization that cut outage response time by ~12% in 2024 pilots.
- KatEne portal: central customer touchpoint
- Smart-meter data: real-time load visibility
- Impact: 3–5% peak-cost reduction
- Customer savings: 5–8% energy use
- Operational gain: ~12% faster outage response
Financial Capital and Credit Standing
Chubu Electric Power holds strong financial resources and an A-/A2 range credit profile as of 2025, enabling access to low-cost financing for large infrastructure spends; debt issuance and green bonds funded about ¥400 billion in 2024 capex toward renewables and grid upgrades.
Robust regulated cash flows—operating cash flow ~¥1.1 trillion in FY2024—anchor liquidity and support multi-decade investments for the green transition.
- Credit: A-/A2 range (2025)
- FY2024 OCF: ~¥1.1 trillion
- 2024 capex funded: ~¥400 billion
- Uses: renewables, smart grid, decarbonization
Key resources: ~35 GW generation, 90,000+ km grid, ~7.6M customers, 28,000 staff; FY2024 OCF ≈ ¥1.1T, capex ¥475B (¥400B funded by debt/green bonds), A-/A2 credit (2025); KatEne + ~7.0M smart meters drive 3–5% peak-cost cut and 5–8% household savings.
| Metric | Value |
|---|---|
| Gen capacity | ~35 GW |
| Grid length | 90,000+ km |
| Customers | ~7.6M |
| Staff | 28,000 |
| OCF FY2024 | ¥1.1T |
| Capex FY2024 | ¥475B |
| Credit (2025) | A-/A2 |
Value Propositions
Chubu Electric delivers highly consistent power to the manufacturing-heavy Chubu region, keeping SAIDI (system average interruption duration index) near Japan’s 2019–2023 average of ~30 minutes/year so large plants face minimal downtime; this reliability supports industrial output worth trillions of yen annually in Aichi and Mie prefectures. Maintaining one of the world’s lowest outage rates is a central brand promise tied to capital spending of ~¥300–400 billion/year on grid resilience (2024 plan).
Chubu Electric offers corporate clients a carbon-neutral path via green power plans and energy-efficiency consulting, selling certified Renewable Energy Certificates (RECs) and carbon offsets; in 2024 it supplied 1.2 TWh of contracted green power and helped clients cut emissions by 0.35 MtCO2e, supporting Japan’s industry facing 2030 decarbonization targets and rising global ESG scrutiny.
Customers save by bundling electricity, gas and heat with Chubu Electric Power, which reported combined bundled-service revenue of ¥1.2 trillion in FY2024 and claims average household savings of about 8% versus separate contracts; households and small businesses get one bill, one support line, and simplified energy management. The digital ecosystem adds paid value services—home security, elderly monitoring and energy-optimization apps—used by 420,000 subscribers as of Dec 2025, improving retention and ARPU.
Digital Energy Optimization Tools
Through the KatEne platform, Chubu Electric Power gives customers real-time energy data to cut costs, with over 1.2 million registered users as of Dec 2025 and reported average savings of 8% on monthly bills.
KatEne delivers actionable insights and rewards for peak-period reductions, improving experience and budgeting for households and SMEs while shaving peak load and lowering procurement costs.
- 1.2M users (Dec 2025)
- Avg 8% bill savings
- Peak-reduction rewards program
- Lower procurement/peak costs
Regional Development and Community Support
Chubu Electric Power supports Chubu regional growth by investing ¥280 billion in local grid upgrades and hiring ~3,500 staff in 2024, bolstering infrastructure and employment across Aichi, Gifu, and Shizuoka.
The company emphasizes safety and environment—achieving a 26% cut in CO2 intensity since 2010 and funding community disaster-preparedness programs—so energy fits central Japan’s geography and industries.
- ¥280B grid investment (2024)
- ~3,500 local hires (2024)
- 26% CO2 intensity drop since 2010
Chubu Electric ensures ultra-reliable power (SAIDI ~30 min/yr), invests ~¥280–400B/yr in grids, supplied 1.2 TWh green power and cut client emissions 0.35 MtCO2e (2024), and bundles services yielding ¥1.2T revenue (FY2024) with 1.2M KatEne users and avg 8% bill savings.
| Metric | Value |
|---|---|
| SAIDI | ~30 min/yr |
| Grid spend (2024) | ¥280–400B |
| Green power (2024) | 1.2 TWh |
| Bundled revenue | ¥1.2T |
| KatEne users | 1.2M |
Customer Relationships
For large industrial and commercial clients, Chubu Electric Power assigns dedicated account teams that deliver tailored energy procurement strategies and on-site technical support to boost operational efficiency and cut peak charges; in 2024 these teams managed clients responsible for roughly 28% of corporate sales, about ¥860 billion. This high-touch model targets retention in Japan’s deregulated market where top-tier customers can switch suppliers, helping reduce churn and preserve high-margin volume contracts.
Building and keeping public trust is a priority for Chubu Electric Power, especially on nuclear safety and environmental impact; in 2024 the company reported ¥37.5 billion in community investment and ran 428 local town halls and school programs to boost transparency.
Automated and AI-Enhanced Support
Chubu Electric Power uses AI chatbots and automated phone systems to handle routine inquiries—address changes, billing—cutting average response time by about 40% and enabling 24/7 basic support so agents focus on complex cases.
- AI handles ~55% of routine contacts
- Response time down 40% (2024 internal metric)
- Human agents redeployed to high-value cases
Strategic Loyalty and Reward Programs
Chubu Electric Power builds long-term loyalty via points usable for bill discounts or at local merchants, boosting household retention against new retail power entrants; in 2024 pilot programs showed a 6.2% reduction in annual churn for enrolled customers and average monthly spend lift of ¥820 per household.
By linking energy services to daily rewards, the company deepens household engagement and increased cross-sales of smart-home add-ons by 9.1% in 2024.
- 6.2% lower churn (2024 pilot)
- ¥820 avg monthly spend lift (2024)
- 9.1% smart-home cross-sell growth (2024)
| Metric | 2024 |
|---|---|
| Residential customers | 7.3M |
| Large C&I sales share | 28% (¥860B) |
| Routine contacts by AI | 55% |
| Response time reduction | 40% |
| Churn reduction (pilot) | 6.2% |
| Avg monthly spend lift | ¥820 |
Channels
The KatEne web portal and mobile app is Chubu Electric Power’s primary digital channel for residential and small-business customers, handling sign-ups, meter data, billing and monthly payments for about 7.5 million users and processing ~¥1.2 trillion in retail billing annually (FY2024). It also serves as the most cost-effective marketing conduit for new services and energy-saving tips, cutting customer service costs by an estimated 35% versus call centers.
A professional B2B sales force targets manufacturing plants, office buildings, and public institutions, conducting on-site consultations to sell tailored energy solutions and multi-year supply contracts; in FY2024 Chubu Electric Power reported corporate sales growth of 4.2% with industrial power contracts representing roughly 28% of electricity revenue, showing direct sales’ effectiveness for high-value, technical deals.
Regional Customer Service Centers: physical offices across Chubu (about 120 locations as of 2025) offer face-to-face support, resolve complex service issues, manage local community relations, and coordinate emergency response—handling roughly 35% of high-touch customer cases and supporting outage coordination that reduced average restoration time by 18% in FY2024. They link corporate strategy to local operations and report regional KPI performance monthly.
Strategic Retail and Alliance Partners
Public Information and Media Channels
Chubu Electric uses TV, radio, Twitter, LINE, and its corporate site to report grid status and safety; in 2024 it posted 1,200+ emergency alerts and reduced peak demand by 3.4% during conservation campaigns.
These channels are vital in blackouts and heatwaves to shape public expectations and drive behavior; consistent branding across platforms supports trust for a utility serving 9.2 million customers.
- 1,200+ emergency alerts in 2024
- 3.4% peak demand reduction via campaigns
- 9.2 million customers served
- Channels: TV, radio, Twitter, LINE, corporate site
- Focus: real-time grid status, safety, conservation
The KatEne portal/app (7.5M users; ¥1.2T retail billing FY2024) plus B2B sales (industrial ≈28% revenue; 4.2% sales growth FY2024), 120 regional centers (as of 2025), and partner channels (≈120k new retail contracts in 2024) drive sign-up, service, and emergency communications; 1,200+ alerts in 2024 cut peak demand 3.4% and serve 9.2M customers.
| Channel | Key KPI 2024/2025 |
|---|---|
| KatEne | 7.5M users; ¥1.2T |
| B2B sales | 28% rev; +4.2% |
| Regional centers | 120 locations |
| Partners | 120k contracts |
| Alerts | 1,200+; −3.4% peak |
Customer Segments
Residential household consumers in Chubu Electric Power serve about 7.3 million homes across Aichi, Gifu, Shizuoka and neighboring prefectures, accounting for roughly 55% of retail electricity sales in FY2024 and contributing ~¥1.2 trillion in revenue; they value price stability, 99.98% grid reliability targets, and digital account tools—so the company pushes bundled electricity+gas plans and lifestyle rewards to boost retention and lift ARPU by ~6% year-on-year.
The Chubu region, Japan’s industrial heartland, hosts Toyota Motor, Mitsubishi Heavy Industries, and aircraft suppliers that drive ~30% of regional industrial electricity demand; large-scale manufacturers require stable high-voltage supply and often draw >100 MW during peak operations. These customers are shifting toward low-carbon sourcing—70% of major manufacturers surveyed in Aichi Prefecture in 2024 set 2030 decarbonization targets—so Chubu Electric must offer bespoke large-scale, low-carbon energy contracts and grid-stability services.
This segment covers retail stores, restaurants, offices and small workshops needing reliable power at competitive rates; Chubu Electric Power served ~2.1 million commercial customers in FY2024, with SMEs accounting for ~28% of commercial revenue (~¥420 billion). They target these customers with standardized business packages, digital monitoring tools and energy-management services that can cut bills 8–15% annually.
Public Sector and Municipalities
- 18% of B2G revenue (~¥120B, FY2024)
- LED street-light retrofit: ~35% municipal savings
- Smart-city/microgrid pilots: service continuity for ~5,000 residents
- Procurement: long-term contracts, resilience & sustainability focus
International Energy Market Participants
- ¥150 billion overseas assets (FY2024)
- 8% of generation capacity outside Japan
- Market focus: ASEAN, APAC project developers
- Benefit: regulatory and revenue diversification
Residential (7.3M homes, 55% retail sales, ~¥1.2T FY2024), Industrial (major manufacturers, ~30% regional demand), Commercial/SMEs (2.1M customers, ~¥420B revenue), Public/Govt (18% B2G ≈¥120B) and Overseas partners (¥150B assets, 8% capacity).
| Segment | Key metrics FY2024 |
|---|---|
| Residential | 7.3M homes; ¥1.2T; 55% |
| Industrial | ~30% demand; >100MW loads |
| Commercial | 2.1M; ¥420B |
| Public | 18%; ¥120B |
| Overseas | ¥150B; 8% |
Cost Structure
The largest variable cost is fuel procurement—LNG, coal and oil—for thermal generation; in FY2024 Chubu Electric’s fuel expense rose to about ¥1.1 trillion, driven by higher LNG spot prices and FX moves.
Exposure to global price swings and yen volatility is partly mitigated by JERA’s bulk contracting (JERA handles ~30–40% of Japan’s LNG), but tight fuel control remains vital to keep retail tariffs competitive and protect margins.
Continuous capex for Chubu Electric Power Co., Inc. (TYO: 9502) funds maintenance, repairs and upgrades of plants, transmission and distribution; the company spent ¥236.5 billion on capital investments in FY2024 (ending Mar 31, 2024), reflecting rising upkeep needs as assets age.
Depreciation is a large non-cash charge—Chubu reported ¥412.3 billion in depreciation and amortization in FY2024—forcing sizable annual budget allocations to preserve reliability and safety.
Chubu Electric bears large fixed nuclear safety and compliance costs at Hamaoka: annual maintenance, seismic upgrades, and staffing ran roughly ¥30–40 billion in 2023–2024, even with reactors offline, reflecting post‑Fukushima standards; the company treats these as sunk fixed costs it expects to amortize by restarting units and resuming generation revenue.
Personnel and Operational Expenses
R&D and Green Transition Investments
Chubu Electric’s shift to low-carbon tech—hydrogen co-firing pilots, offshore wind and PV—requires heavy R&D capex: management guided ¥700–900 billion (USD 5.0–6.5bn) cumulative green investments to FY2027, squeezing short-term margins while aiming for net-zero by 2050.
Digital transformation spend (automation, grid digitization) targets ~¥100 billion through FY2025 to cut O&M 10–15% over five years.
- ¥700–900bn green capex to FY2027
- ¥100bn digital spend to FY2025
- 10–15% projected O&M savings
- Net-zero target: 2050
Fuel (¥1.1T in FY2024), depreciation (¥412.3B FY2024), and capex (¥236.5B FY2024) dominate costs; labor (~24,000 staff) and O&M/SG&A (~¥2.1T operating expenses) are large fixed items. Green capex guidance ¥700–900B to FY2027 and ¥100B digital spend to FY2025 compress near-term margins but aim for 10–15% O&M savings and net‑zero by 2050.
| Item | Value |
|---|---|
| Fuel expense FY2024 | ¥1.1T |
| Depreciation FY2024 | ¥412.3B |
| Capex FY2024 | ¥236.5B |
| Operating expenses FY2024 | ¥2.1T |
| Employees FY2024 | ~24,000 |
| Green capex to FY2027 | ¥700–900B |
| Digital spend to FY2025 | ¥100B |
Revenue Streams
The primary income for Chubu Electric Power is retail electricity sales to ~9.3 million customers in the Chubu region, generating ¥2.2 trillion in retail revenue in FY2024 (ended Mar 2025); charges mix fixed monthly fees and variable rates tied to kWh usage, with average residential tariff ~27 yen/kWh in 2025. This stream is stable but exposed to METI regulation and retail competition from 1,000+ alternative suppliers.
Revenue from retail gas sales and district heating added about ¥120 billion in fiscal 2024, giving Chubu Electric Power a material secondary income stream and raising total energy revenue capture per customer. By bundling gas and heat with electricity, the company increases share of wallet and helps offset electricity market swings—gas and thermal sales reduced overall revenue volatility by roughly 8% in 2024.
Chubu Electric earns regulated wheeling revenue by charging transmission and distribution fees to third-party suppliers using its grid; in FY2024 these network charges contributed about ¥220 billion (≈$1.6 billion), roughly 12% of consolidated operating revenue. This income stays stable and predictable because fees apply per MWh delivered within Chubu’s service area regardless of the end-customer’s chosen retailer.
Energy Solutions and Consulting Fees
Energy Solutions and consulting fees produce revenue from selling energy-saving equipment, providing advisory services, and offering energy management contracts to corporate clients, with recurring income from long-term deals; Chubu Electric Power reported a 2024 energy solutions segment revenue of about ¥120 billion, up ~9% year-on-year as decarbonization demand rose.
- Sale of equipment: capital revenues, ~¥50B (2024)
- Consulting services: project fees, ~¥20B (2024)
- Energy management contracts: recurring, ~¥50B (2024)
Returns on International Investments
Chubu Electric earns dividends and profit shares from overseas power plants and infrastructure, which act as a hedge against Japan’s shrinking, aging market; by 2025 these international operations contributed about 12% of consolidated net income, up from 7% in 2020.
- 2025 contribution to net income: ~12%
- 2020 contribution: ~7%
- Revenue types: dividends, equity profits, project returns
- Function: geographic risk diversification
Primary revenue: retail electricity ~¥2.2T (FY2024) from ~9.3M customers; gas/heating ~¥120B; T&D wheeling ~¥220B; Energy Solutions ~¥120B; overseas equity ~12% of net income (2025).
| Stream | FY2024/2025 |
|---|---|
| Retail electricity | ¥2.2T |
| Gas/heat | ¥120B |
| Wheeling | ¥220B |
| Energy Solutions | ¥120B |
| Overseas NI% | 12% |