Subscribe

Raito Kogyo Co., Ltd. (1926.T)

JPY3,885.00 +30.00 (+0.78%)
JP JPX Industrials Engineering & Construction
Address 4-2-35 Kudan-Kita 4-chome 102-8236
Tokyo, JP
CEO Kazuhiro Akutsu
IPO 2001-01-01
ISIN JP3965800000

Explore sections of this company profile

Description

Raito Kogyo Co., Ltd. is a global civil engineering firm with extensive operations spanning Japan, North America, and other international markets. Their comprehensive suite of civil engineering services includes crucial tasks like slope reinforcement and stabilization, ground improvement, the construction of pile and diaphragm walls, installation of vital sewage main infrastructure, environmental assessments and remediation, and the repair and strengthening of existing structures. Beyond project execution, the company also provides specialized services in construction design, project supervision, overall management, and general contracting. Further diversifying its business, Raito Kogyo engages in the trade of construction and office materials and equipment. They also maintain a robust leasing division, supplying vehicles, office apparatus, construction machinery, and homecare equipment. In addition to these, the firm operates residential care facilities and offers a range of services including temporary staffing solutions, comprehensive elderly care, and acts as an authorized agent for both life and non-life insurance policies. Founded in Tokyo, Japan, in 1943, the company was initially known as Raito Bosui Kogyosho Co., Ltd. It officially adopted its current name, Raito Kogyo Co., Ltd., in 1951.

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
JPY3,885.00 +30.00 (+0.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
144.8K
Beta
0.31
Float Shares
30.44M
Free Float %
73.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.24% +5.83% +4.34% +2.90% +25.31% +20.86% +50.74% +103.13% +126.19% +258.33% +975.00%
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
3,885.00
DCF (Unlevered) 4,936.18 +27.1%
DCF (Levered) 5,135.46 +32.2%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 1 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.73
Safe zone
Piotroski F-Score
5 / 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
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +14.6% Q1'26: +10.3% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +34.6% Q1'26: +9.0% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +6.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +12.4% Q1'26: +13.4% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +19.8% Q1'26: +23.3% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    -6.5% Q1'26: -4.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.09× Q1'26: 0.08× (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 (0.31) × ERP
WACC = 99% × Ke + 1% × Kd (6.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4,936.21 Current price: 3,885.00
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
4 Rev. Ana.
3 EPS Ana.
Mar 2027
4 Rev. Ana.
2 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Mar 2029
3 Rev. Ana.
2 EPS Ana.
Revenue
85.65B
est: 89.33B (-4.1%)
93.17B
est: 93.00B (+0.2%)
102.32B
est: 102.17B (+0.1%)
100.13B
est: 100.73B (-0.6%)
102.83B
est: 102.08B (+0.7%)
106.21B
est: 104.40B (+1.7%)
108.21B
est: 106.88B (+1.2%)
109.50B
est: 109.45B (+0.0%)
114.97B
est: 113.98B (+0.9%)
117.32B
est: 116.97B (+0.3%)
121.46B
est: 121.40B (+0.0%)
135.25B
133.87B – 136.89B
+11.4% YoY
137.73B
132.90B – 146.00B
+1.8% YoY
142.33B
135.30B – 154.00B
+3.3% YoY
144.10B
138.00B – 154.37B
+1.2% YoY
EBITDA
8.20B
est: 12.08B (-32.1%)
10.05B
est: 12.57B (-20.1%)
11.21B
est: 13.81B (-18.8%)
10.40B
est: 13.62B (-23.6%)
11.44B
est: 13.80B (-17.1%)
11.65B
est: 14.11B (-17.5%)
13.57B
est: 14.45B (-6.1%)
15.38B
est: 14.80B (+3.9%)
15.23B
est: 15.41B (-1.2%)
14.14B
est: 15.68B (-9.8%)
15.91B
est: 16.27B (-2.2%)
18.13B
17.94B – 18.35B
+11.4% YoY
18.46B
17.81B – 19.57B
+1.8% YoY
19.08B
18.14B – 20.64B
+3.3% YoY
19.32B
18.50B – 20.69B
+1.2% YoY
EBIT
7.08B
est: 10.15B (-30.3%)
8.63B
est: 10.56B (-18.3%)
9.80B
est: 11.61B (-15.6%)
8.95B
est: 11.44B (-21.8%)
9.70B
est: 11.60B (-16.3%)
9.88B
est: 11.86B (-16.7%)
11.73B
est: 12.14B (-3.4%)
13.24B
est: 12.43B (+6.5%)
12.79B
est: 12.95B (-1.2%)
11.25B
est: 13.03B (-13.7%)
12.81B
est: 13.52B (-5.3%)
15.07B
14.91B – 15.25B
+11.4% YoY
15.34B
14.80B – 16.26B
+1.8% YoY
15.85B
15.07B – 17.16B
+3.3% YoY
16.05B
15.37B – 17.20B
+1.2% YoY
Net Income
4.60B
est: 3.75B (+22.6%)
5.92B
est: 5.06B (+16.9%)
6.80B
est: 5.74B (+18.5%)
6.55B
est: 5.83B (+12.2%)
6.51B
est: 5.90B (+10.4%)
7.07B
est: 5.77B (+22.5%)
8.64B
est: 6.89B (+25.4%)
8.93B
est: 8.05B (+10.9%)
9.49B
est: 8.73B (+8.6%)
8.18B
est: 7.78B (+5.1%)
9.92B
est: 8.90B (+11.4%)
11.10B
10.83B – 11.37B
+24.7% YoY
11.83B
11.81B – 11.86B
+6.6% YoY
11.93B
11.37B – 14.56B
+0.8% YoY
12.66B
11.97B – 13.84B
+6.2% YoY
SGA
8.00B
est: 8.43B (-5.1%)
8.42B
est: 8.78B (-4.0%)
8.77B
est: 9.64B (-9.1%)
9.09B
est: 9.51B (-4.4%)
9.12B
est: 9.64B (-5.4%)
9.63B
est: 9.86B (-2.3%)
9.82B
est: 10.09B (-2.7%)
10.15B
est: 10.33B (-1.8%)
10.51B
est: 10.76B (-2.3%)
11.26B
est: 10.96B (+2.8%)
11.41B
est: 11.37B (+0.4%)
12.67B
12.54B – 12.82B
+11.4% YoY
12.90B
12.45B – 13.68B
+1.8% YoY
13.33B
12.67B – 14.43B
+3.3% YoY
13.50B
12.93B – 14.46B
+1.2% YoY
EPS
87.39
est: 81.07 (+7.8%)
112.38
est: 109.37 (+2.8%)
129.15
est: 124.03 (+4.1%)
124.43
est: 126.00 (-1.2%)
124.35
est: 127.43 (-2.4%)
136.20
est: 124.64 (+9.3%)
166.58
est: 148.89 (+11.9%)
174.11
est: 173.90 (+0.1%)
190.58
est: 187.30 (+1.8%)
168.16
est: 176.48 (-4.7%)
214.30
est: 201.86 (+6.2%)
258.00
250.30 – 262.61
+27.8% YoY
273.38
272.81 – 273.94
+6.0% YoY
297.77
262.71 – 336.42
+8.9% YoY
292.60
276.50 – 319.70
-1.7% 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 4/5 4/5 3/5
2026-05-14 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-13 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-12 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-11 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-08 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-01 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-30 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-28 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-27 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.27B
OE per share TTM
27.15
Owner's Yield
0.73%
Maintenance CapEx ratio
28.60%
Maint CapEx / Avg PPE
20.7%

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 82 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 1.34% 305.6K 0.85%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.18% 674.7K 0.58%
3 State Street SPDR S&P International Small Cap ETF GWX 0.13% 1.12M 0.40%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.07% 180.8K 0.50%
5 WisdomTree International SmallCap Dividend Fund DLS 0.06% 669.4K 0.58%
6 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.06% 359.9K 0.58%
7 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.06% 272.7K 0.48%
8 Dimensional - International Small Cap ETF DFIS 0.05% 2.92M 0.39%
9 Schwab Fundamental International Small Company Index ETF FNDC 0.04% 1.25M 0.39%
10 Schwab International Small-Cap Equity ETF SCHC 0.04% 2.22M 0.06%

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
12.52M
Shares Outstanding
41.41M

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
Akinobu Yamamoto Senior MD, GM of Construction Business Division & Director male
Hiroshi Owada Executive Officer, Deputy GM of Corporate Planning Division & GM of Human Resources Department
Kazuhiro Akutsu President & Representative Director male
Kohei Kawamura Senior MD, Head of Safety, Health & Environment Division and Director male
Koichi Yokota Senior Managing Executive Officer, GM of Development Division and Director of R&D Center
Koji Yamanobe Managing Executive Officer, Deputy GM of Business Management HQ and GM of Finance & Accounting Dept. male
Maki Naito Managing Executive Officer & Deputy GM of Technical Sales Division
Makoto Nishi Senior MD, GM of Corporate Planning Division & Director male
Osamu Takahashi Managing Executive Officer, Deputy GM of Construction Tech. HQ and GM of Engg. & Quality Control Dept.
Yusuke Murai MD, GM of Kanto Branch Office & Director male
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