Subscribe

EXEO Group, Inc. (1951.T)

JPY2,667.00 +23.50 (+0.89%)
JP JPX Industrials Engineering & Construction
Address 29-20 Shibuya 3-chome 150-0002
Tokyo, JP
CEO Keigo Kajimura
Website exeo.co.jp
IPO 2001-01-01
ISIN JP3254200003

Explore sections of this company profile

Description

EXEO Group, Inc., founded in Tokyo, Japan, in 1946, is a global provider specializing in telecommunications infrastructure, urban development, and advanced system solutions. For telecommunications carriers, the company offers end-to-end services, including the planning, design, construction, operation, and ongoing maintenance of vital equipment. This covers fiber optic access networks, broader network facilities, electrical power systems, and both indoor and outdoor mobile communication base stations. Beyond telecom, EXEO Group is adept in urban infrastructure, handling the design, construction, and upkeep of diverse facilities such as cable television and railway communication systems, electrical installations for commercial buildings, and data centers. Their work also extends to general infrastructure projects, including urban civil engineering for integrated, pole-free environments, and the implementation of renewable energy solutions like solar power generation facilities and biomass boilers. Furthermore, the group develops, maintains, and operates sophisticated cloud-based enterprise communication networks and various custom enterprise systems. These services cater to telecom providers and companies within the financial and manufacturing sectors. They also engage in the construction and operation of water treatment facilities. The company, formerly known as Kyowa Exeo Corporation, officially changed its name to EXEO Group, Inc. in October 2021.

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
JPY2,667.00 +23.50 (+0.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
631.4K
Beta
0.31
Float Shares
178.96M
Free Float %
88.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.76% -4.82% +0.98% +1.83% +20.75% +7.42% +53.86% +109.65% +109.96% +298.11% +618.10%
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
2,667.00
DCF (Unlevered) 1,170.47 -56.1%

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) 60% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.38
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +17.4% Q1'26: +15.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +17.2% Q1'26: -24.0% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +2.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +6.6% Q1'26: +8.7% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +7.1% Q1'26: +12.6% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    -1.4% Q1'26: -1.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    2.01× Q1'26: 1.24× (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 (0.73) × ERP
WACC = 82% × Ke + 18% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,157.57 Current price: 2,667.00
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
5 Rev. Ana.
1 EPS Ana.
Mar 2027
3 Rev. Ana.
4 EPS Ana.
Mar 2028
5 Rev. Ana.
5 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
300.91B
est: 312.00B (-3.6%)
287.44B
est: 283.00B (+1.6%)
298.83B
est: 299.33B (-0.2%)
312.67B
est: 319.00B (-2.0%)
423.73B
est: 419.50B (+1.0%)
524.57B
est: 505.18B (+3.8%)
573.34B
est: 568.46B (+0.9%)
594.84B
est: 584.11B (+1.8%)
627.61B
est: 618.56B (+1.5%)
614.10B
est: 615.13B (-0.2%)
670.82B
est: 651.68B (+2.9%)
757.14B
721.57B – 774.68B
+16.2% YoY
749.86B
734.99B – 766.92B
-1.0% YoY
761.13B
735.30B – 790.08B
+1.5% YoY
793.96B
776.98B – 810.95B
+4.3% YoY
826.77B
804.47B – 851.97B
+4.1% YoY
911.50B
886.92B – 939.29B
+10.2% YoY
EBITDA
21.87B
est: 26.27B (-16.8%)
22.79B
est: 23.83B (-4.4%)
25.17B
est: 25.20B (-0.2%)
29.46B
est: 26.86B (+9.7%)
37.52B
est: 35.32B (+6.2%)
39.56B
est: 42.54B (-7.0%)
45.28B
est: 47.87B (-5.4%)
51.75B
est: 49.18B (+5.2%)
44.85B
est: 52.08B (-13.9%)
47.02B
est: 49.08B (-4.2%)
56.98B
est: 52.00B (+9.6%)
60.41B
57.57B – 61.81B
+16.2% YoY
59.83B
58.64B – 61.19B
-1.0% YoY
60.73B
58.67B – 63.04B
+1.5% YoY
63.35B
61.99B – 64.70B
+4.3% YoY
65.97B
64.19B – 67.98B
+4.1% YoY
72.73B
70.77B – 74.94B
+10.2% YoY
EBIT
18.36B
est: 20.40B (-10.0%)
18.85B
est: 18.51B (+1.9%)
20.99B
est: 19.58B (+7.2%)
25.79B
est: 20.86B (+23.6%)
31.72B
est: 27.43B (+15.6%)
31.10B
est: 33.04B (-5.9%)
36.62B
est: 37.17B (-1.5%)
42.38B
est: 38.20B (+10.9%)
32.55B
est: 40.45B (-19.5%)
33.54B
est: 37.51B (-10.6%)
42.47B
est: 39.74B (+6.9%)
46.17B
44.00B – 47.24B
+16.2% YoY
45.73B
44.82B – 46.77B
-1.0% YoY
46.42B
44.84B – 48.18B
+1.5% YoY
48.42B
47.38B – 49.45B
+4.3% YoY
50.42B
49.06B – 51.95B
+4.1% YoY
55.58B
54.09B – 57.28B
+10.2% YoY
Net Income
12.26B
est: 14.08B (-12.9%)
12.18B
est: 11.53B (+5.7%)
13.79B
est: 14.55B (-5.2%)
17.99B
est: 20.24B (-11.1%)
40.22B
est: 40.60B (-0.9%)
15.60B
est: 20.97B (-25.6%)
24.19B
est: 22.12B (+9.4%)
27.77B
est: 25.15B (+10.4%)
22.23B
est: 20.31B (+9.5%)
20.06B
est: 20.45B (-1.9%)
26.86B
est: 24.66B (+8.9%)
33.94B
32.67B – 35.20B
+37.6% YoY
36.55B
34.50B – 38.62B
+7.7% YoY
37.60B
36.56B – 42.77B
+2.9% YoY
43.28B
41.67B – 44.89B
+15.1% YoY
47.80B
46.13B – 49.70B
+10.5% YoY
60.33B
58.22B – 62.72B
+26.2% YoY
SGA
17.32B
est: 24.35B (-28.9%)
16.58B
est: 22.09B (-24.9%)
17.39B
est: 23.36B (-25.5%)
17.60B
est: 24.90B (-29.3%)
26.46B
est: 32.74B (-19.2%)
36.96B
est: 39.43B (-6.3%)
38.94B
est: 44.36B (-12.2%)
41.31B
est: 45.59B (-9.4%)
48.66B
est: 48.27B (+0.8%)
55.14B
est: 47.98B (+14.9%)
57.24B
est: 50.83B (+12.6%)
59.06B
56.28B – 60.43B
+16.2% YoY
58.49B
57.33B – 59.82B
-1.0% YoY
59.37B
57.35B – 61.63B
+1.5% YoY
61.93B
60.61B – 63.26B
+4.3% YoY
64.49B
62.75B – 66.46B
+4.1% YoY
71.10B
69.18B – 73.27B
+10.2% YoY
EPS
61.92
est: 67.59 (-8.4%)
62.95
est: 55.35 (+13.7%)
72.62
est: 69.85 (+4.0%)
94.71
est: 97.17 (-2.5%)
195.12
est: 194.91 (+0.1%)
69.87
est: 100.65 (-30.6%)
108.66
est: 106.17 (+2.3%)
125.32
est: 120.76 (+3.8%)
102.49
est: 99.69 (+2.8%)
94.76
est: 97.05 (-2.4%)
128.97
est: 119.77 (+7.7%)
164.84
159.06 – 171.37
+37.6% YoY
176.39
167.93 – 187.98
+7.0% YoY
190.35
177.99 – 208.21
+7.9% YoY
210.20
202.83 – 218.53
+10.4% YoY
232.70
224.54 – 241.92
+10.7% YoY
293.70
283.40 – 305.34
+26.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-12 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-11 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-01 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-30 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-28 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5
2026-04-27 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-24 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-23 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5
2026-04-21 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5
2026-04-20 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5
2026-04-17 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5
2026-04-16 B 3/5 2/5 3/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.48B
OE per share TTM
40.65
Owner's Yield
1.40%
Maintenance CapEx ratio
116.81%
Maint CapEx / Avg PPE
21.9%

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 106 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Pan Asia Dividend Aristocrats UCITS ETF (Dist) ASDV.L 0.49% 1.19M 0.55%
2 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.25% 1.08M 0.48%
3 WisdomTree International SmallCap Dividend Fund DLS 0.25% 2.56M 0.58%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.22% 559.7K 0.50%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.21% 1.21M 0.58%
6 Hartford Multifactor Developed Markets (ex-US) ETF RODM 0.15% 2.40M 0.29%
7 Avantis International Small Cap Equity ETF AVDS 0.12% 395.3K 0.30%
8 Invesco FTSE All-World UCITS ETF FWRA.SW 0.09% 4.35M 0.15%
9 Invesco FTSE All-World UCITS ETF FTWG.L 0.09% 4.34M 0.15%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.08% 192.5K 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
3.05M
Shares Outstanding
201.74M

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
Fumitoshi Imaizumi Managing Executive Officer, GM of Global Business Headquarters & Director male
Kazunori Yuasa Operating Officer & GM of Human Resources Department male
Keigo Kajimura President & Representative Director male
Koichi Maeda Managing Operating Officer & Director male
Kouji Tanaka Director & Managing Operating Officer
Masaki Kobayashi Managing Operating Officer & Director
Noriyuki Watabe Senior Managing Exe. Officer, GM of Electricity, Environment & Smart Energy HQ and Director male
Shigeki Hayashi Chief Financial Officer, Managing Operating Officer, GM of Finance Department & Director male
Yuichi Koyoma Standing Statutory Auditor 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