Subscribe

Totetsu Kogyo Co., Ltd. (1835.T)

JPY4,150.00 +40.00 (+0.97%)
JP JPX Industrials Engineering & Construction
Address JR Shinanomachi Building 160-8589
Tokyo, JP
CEO Katsumi Ise
IPO 2001-01-01
ISIN JP3595400007

Explore sections of this company profile

Description

Totetsu Kogyo Co., Ltd. is a Japanese enterprise specializing in a broad range of services, including railway infrastructure, civil engineering, property development, and sustainable environmental solutions. The company's railway operations encompass the renovation and reconstruction of existing tracks, as well as the creation of new rail lines for major projects like the Tohoku Shinkansen, serving both public and private sector clients. Its civil engineering division is responsible for the construction, modernization, and strengthening of vital public works, such as elevated and conventional bridges, tunnels, motorways, and multi-level intersections, alongside the installation of protective platform edge doors at railway stations. In the architectural field, Totetsu Kogyo undertakes the building and maintenance of a diverse portfolio of structures, including railway station facilities, residential apartments, corporate offices, hotels, retail outlets, and educational institutions. Moreover, the company delivers environmental expertise and technologies, developing solar power generation systems, implementing urban greening initiatives for buildings, managing wastewater and drainage systems, safely removing asbestos, and deploying energy-efficient air conditioning solutions. The company, founded in Tokyo, Japan, in 1943, maintains its headquarters in the city.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY4,150.00 +40.00 (+0.97%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
94.3K
Beta
0.27
Float Shares
19.66M
Free Float %
57.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.26% -16.45% -14.91% -5.84% +9.93% +0.33% +31.47% +70.50% +80.62% +59.49% +2,109.13%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4,150.00
DCF (Unlevered) 9,056.25 +118.2%
DCF (Levered) 5,082.91 +22.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.81
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +1.9% Q1'26: -0.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +11.1% Q1'26: -1.7% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +0.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +10.8% Q1'26: +10.7% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +9.3% Q1'26: +13.6% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    1.00× Q1'26: 0.74× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.50) × ERP
WACC = 89% × Ke + 11% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9,083.13 Current price: 4,150.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
2 Rev. Ana.
1 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
116.11B
est: 115.75B (+0.3%)
126.81B
est: 126.46B (+0.3%)
130.63B
est: 130.00B (+0.5%)
131.21B
est: 132.50B (-1.0%)
134.74B
est: 134.17B (+0.4%)
146.03B
est: 139.00B (+5.1%)
132.92B
est: 138.67B (-4.1%)
114.72B
est: 115.17B (-0.4%)
124.66B
est: 126.30B (-1.3%)
141.85B
est: 143.66B (-1.3%)
160.05B
est: 159.50B (+0.3%)
164.50B
164.50B – 164.50B
+3.1% YoY
170.00B
170.00B – 170.00B
+3.3% YoY
176.00B
176.00B – 176.00B
+3.5% YoY
EBITDA
10.12B
est: 12.53B (-19.2%)
13.36B
est: 13.69B (-2.4%)
14.31B
est: 14.07B (+1.7%)
14.06B
est: 14.34B (-1.9%)
13.43B
est: 14.52B (-7.5%)
16.06B
est: 15.05B (+6.7%)
15.31B
est: 15.01B (+2.0%)
9.19B
est: 12.47B (-26.3%)
11.39B
est: 13.67B (-16.7%)
14.42B
est: 25.94B (-44.4%)
18.29B
est: 28.80B (-36.5%)
29.70B
29.70B – 29.70B
+3.1% YoY
30.69B
30.69B – 30.69B
+3.3% YoY
31.77B
31.77B – 31.77B
+3.5% YoY
EBIT
9.21B
est: 10.63B (-13.4%)
12.48B
est: 11.62B (+7.4%)
13.37B
est: 11.94B (+12.0%)
13.00B
est: 12.17B (+6.8%)
12.22B
est: 12.33B (-0.9%)
14.86B
est: 12.77B (+16.4%)
13.92B
est: 12.74B (+9.2%)
7.26B
est: 10.58B (-31.4%)
9.07B
est: 11.60B (-21.8%)
11.75B
est: 23.23B (-49.4%)
15.53B
est: 25.79B (-39.8%)
26.60B
26.60B – 26.60B
+3.1% YoY
27.49B
27.49B – 27.49B
+3.3% YoY
28.46B
28.46B – 28.46B
+3.5% YoY
Net Income
6.53B
est: 6.19B (+5.5%)
8.52B
est: 8.42B (+1.2%)
9.58B
est: 8.68B (+10.4%)
9.98B
est: 9.61B (+3.9%)
8.86B
est: 9.03B (-1.8%)
10.66B
est: 9.30B (+14.6%)
9.69B
est: 10.17B (-4.7%)
5.33B
est: 5.03B (+5.8%)
7.91B
est: 7.02B (+12.6%)
8.30B
est: 9.20B (-9.8%)
11.56B
est: 10.75B (+7.6%)
13.40B
13.40B – 13.40B
+24.6% YoY
13.80B
13.80B – 13.80B
+3.0% YoY
14.50B
14.30B – 14.70B
+5.1% YoY
SGA
6.49B
est: 7.04B (-7.8%)
6.66B
est: 7.69B (-13.4%)
6.63B
est: 7.91B (-16.1%)
6.68B
est: 8.06B (-17.0%)
7.24B
est: 8.16B (-11.2%)
7.61B
est: 8.45B (-9.9%)
7.48B
est: 8.43B (-11.3%)
7.47B
est: 7.00B (+6.6%)
8.27B
est: 7.68B (+7.6%)
8.39B
est: 8.96B (-6.3%)
9.10B
est: 9.94B (-8.5%)
10.25B
10.25B – 10.25B
+3.1% YoY
10.60B
10.60B – 10.60B
+3.3% YoY
10.97B
10.97B – 10.97B
+3.5% YoY
EPS
183.83
est: 179.90 (+2.2%)
240.92
est: 244.54 (-1.5%)
272.06
est: 252.17 (+7.9%)
287.02
est: 279.07 (+2.8%)
257.09
est: 262.25 (-2.0%)
309.59
est: 270.13 (+14.6%)
281.47
est: 295.34 (-4.7%)
154.72
est: 146.18 (+5.8%)
229.65
est: 203.70 (+12.7%)
241.00
est: 267.21 (-9.8%)
335.88
est: 312.20 (+7.6%)
389.10
389.10 – 389.10
+24.6% YoY
400.70
400.70 – 400.70
+3.0% YoY
421.00
415.20 – 426.80
+5.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-14 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-13 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-12 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A 4/5 2/5 4/5 5/5 3/5 4/5 4/5
2026-05-01 A- 4/5 2/5 3/5 5/5 3/5 4/5 4/5
2026-04-30 A- 4/5 2/5 3/5 5/5 3/5 4/5 4/5
2026-04-28 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A- 4/5 2/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.13B
OE per share TTM
62.00
Owner's Yield
1.30%
Maintenance CapEx ratio
19.92%
Maint CapEx / Avg PPE
13.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 77 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.20% 785.7K 0.58%
2 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.09% 387.9K 0.48%
3 WisdomTree International SmallCap Dividend Fund DLS 0.07% 737.2K 0.58%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.05% 125.6K 0.50%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.04% 247.6K 0.58%
6 State Street SPDR S&P International Small Cap ETF GWX 0.04% 365.8K 0.40%
7 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.24M 0.06%
8 Schwab Fundamental International Small Company Index ETF FNDC 0.02% 677.1K 0.39%
9 Avantis International Small Cap Equity ETF AVDS 0.02% 57.6K 0.30%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.02% 35.8K 0.83%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
9.50M
Shares Outstanding
34.44M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akira Kato Managing Executive Officer of Tokyo Railway Branch Manager
Hikaru Shimomura Senior Managing Executive Officer, GM of Corporate Planning Division & Director male
Hiroyuki Iizuka Managing Executive Officer, GM of Administration Division & Director male
Katsumi Ise President, Chief Executive Officer & Director
Kazuo Tobita Managing Executive Officer
Kenshi Nakamura Managing Executive Officer & GM of Business Improvement Promotion Division
Masamitsu Araki Managing Executive Officer & GM of Tokyo Architectural Branch
Seiji Saito Managing Executive Officer & Tokyo Railroad Branch Manager
Shigeyuki Kanbe Managing Executive Officer & Deputy Head of Civil Engineering Department
Tetsuhiro Anami Managing Executive Officer & Chief of the Track Department
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits