Subscribe

Dai-Dan Co., Ltd. (1980.T)

JPY2,721.00 +54.00 (+2.02%)
JP JPX Industrials Engineering & Construction
Address 1-9-25, Edobori 550-8520
Osaka, JP
CEO Yasuhiro Yamanaka
IPO 2001-01-04
ISIN JP3486000007

Explore sections of this company profile

Description

Dai-Dan Co., Ltd., established in Osaka, Japan in 1903 (and known as Osaka Denki Danbo Co., Ltd. until 1987), serves as a leading specialist in the design, oversight, and construction of essential building infrastructure throughout Japan. Their core competencies span electrical systems, advanced air conditioning, plumbing and sanitary installations, and firefighting facilities. The company delivers a wide array of innovative solutions focused on optimizing efficiency, enhancing comfort, and creating specialized environments. These include Artificial Intelligence applications for energy conservation, the REMOVIS platform for comprehensive building equipment monitoring and management, and WIT WET vaporization humidification systems. They are also adept in Net Zero Energy Building (NZEB) solutions, specialized climate control systems for experimental animal breeding (such as Airac System and Lami Flowrack), and advanced air conditioning units like Arapak (an internal automatic cleaning package AC) and Econospot (a targeted spot air-conditioning system), in addition to all-in-one CP units. Dai-Dan's portfolio further encompasses environmental control technologies like Ion Drop for static electricity removal, Air Barrier Booths for preventing cross-contamination, air filter regeneration services, and detailed airflow analysis. They also offer comfort-focused products such as air conditioning chairs and cushion ducky, alongside various humidifiers, lightweight reinforced ducts, and sealing-free solutions. Their expertise extends to sophisticated systems including stratified air conditioning, heat storage tanks, energy-saving dehumidification systems, virtual duct clean room systems, room pressure control barriers, and anticorrosion diagnostic services. To boost HVAC efficiency, they offer FlowSmart for reducing air conditioning equipment transport power, radiant air conditioning for precise room temperature regulation, and floor blowing air conditioning systems. Additionally, Dai-Dan undertakes general machinery and equipment installation projects.

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
JPY2,721.00 +54.00 (+2.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
657.6K
Beta
0.76
Float Shares
81.94M
Free Float %
63.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.27% -9.64% -5.78% -14.80% +17.67% +6.16% +95.68% +524.80% +497.98% +924.67% +1,590.51%
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
2,721.00
DCF (Unlevered) 444.93 -83.6%
DCF (Levered) 1,540.54 -43.4%

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 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.81
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    -2.5% Q1'26: -1.1% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +52.9% Q1'26: +41.1% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +21.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +13.5% Q1'26: +10.5% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +46.6% Q1'26: +48.1% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.4% Q1'26: +0.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.10× Q1'26: 0.10× (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 (0.76) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 443.40 Current price: 2,721.00
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 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
2 Rev. Ana.
1 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
125.25B
est: 138.00B (-9.2%)
143.45B
est: 145.00B (-1.1%)
155.57B
est: 152.50B (+2.0%)
169.23B
est: 163.00B (+3.8%)
157.71B
est: 156.00B (+1.1%)
162.93B
est: 168.00B (-3.0%)
185.96B
est: 180.00B (+3.3%)
197.43B
est: 201.03B (-1.8%)
262.73B
est: 255.00B (+3.0%)
260.00B
260.00B – 260.00B
+2.0% YoY
270.00B
270.00B – 270.00B
+3.8% YoY
300.00B
300.00B – 300.00B
+11.1% YoY
EBITDA
7.18B
est: 8.90B (-19.3%)
7.86B
est: 9.35B (-16.0%)
8.11B
est: 9.83B (-17.5%)
9.52B
est: 10.51B (-9.4%)
9.24B
est: 10.06B (-8.1%)
8.03B
est: 10.83B (-25.8%)
8.92B
est: 11.60B (-23.1%)
11.64B
est: 12.33B (-5.6%)
24.13B
est: 15.64B (+54.3%)
15.95B
15.95B – 15.95B
+2.0% YoY
16.56B
16.56B – 16.56B
+3.8% YoY
18.40B
18.40B – 18.40B
+11.1% YoY
EBIT
6.75B
est: 8.44B (-20.0%)
7.39B
est: 8.87B (-16.7%)
7.66B
est: 9.33B (-17.9%)
9.06B
est: 9.97B (-9.1%)
8.76B
est: 9.54B (-8.2%)
7.59B
est: 10.28B (-26.2%)
8.43B
est: 11.01B (-23.4%)
10.88B
est: 11.67B (-6.8%)
23.04B
est: 14.80B (+55.7%)
15.09B
15.09B – 15.09B
+2.0% YoY
15.67B
15.67B – 15.67B
+3.8% YoY
17.41B
17.41B – 17.41B
+11.1% YoY
Net Income
4.64B
est: 3.85B (+20.6%)
5.11B
est: 4.09B (+25.0%)
5.47B
est: 4.95B (+10.4%)
6.40B
est: 5.19B (+23.3%)
6.32B
est: 5.93B (+6.5%)
5.78B
est: 5.22B (+10.8%)
6.63B
est: 6.01B (+10.2%)
9.09B
est: 28.93B (-68.6%)
17.44B
est: 16.27B (+7.2%)
24.18B
24.18B – 24.18B
+48.6% YoY
26.30B
23.32B – 27.44B
+8.8% YoY
30.13B
30.13B – 30.13B
+14.5% YoY
SGA
9.95B
est: 9.83B (+1.3%)
6.34B
est: 10.32B (-38.6%)
10.35B
est: 10.86B (-4.7%)
10.76B
est: 11.61B (-7.3%)
11.53B
est: 11.11B (+3.8%)
11.61B
est: 11.96B (-2.9%)
12.53B
est: 12.82B (-2.2%)
13.29B
est: 13.64B (-2.6%)
15.82B
est: 17.30B (-8.6%)
17.64B
17.64B – 17.64B
+2.0% YoY
18.32B
18.32B – 18.32B
+3.8% YoY
20.36B
20.36B – 20.36B
+11.1% YoY
EPS
34.67
est: 89.70 (-61.3%)
38.20
est: 95.30 (-59.9%)
40.85
est: 115.50 (-64.6%)
48.55
est: 121.10 (-59.9%)
48.66
est: 138.35 (-64.8%)
45.03
est: 121.65 (-63.0%)
51.59
est: 140.25 (-63.2%)
70.70
est: 224.91 (-68.6%)
135.60
est: 126.45 (+7.2%)
187.95
187.95 – 187.95
+48.6% YoY
197.30
181.30 – 213.30
+5.0% YoY
234.20
234.20 – 234.20
+18.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-01 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-30 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-28 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-27 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-24 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-22 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-21 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-20 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-17 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.77B
OE per share TTM
13.72
Owner's Yield
0.45%
Maintenance CapEx ratio
16.94%
Maint CapEx / Avg PPE
3.5%

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 84 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 1.19% 271.9K 0.85%
2 NYLI International Small-Mid Cap Equity ETF NISM 0.59% 147.4K 0.70%
3 WisdomTree Japan SmallCap Dividend Fund DFJ 0.35% 1.35M 0.58%
4 iShares International Equity Factor ETF INTF 0.16% 5.75M 0.16%
5 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.15% 622.8K 0.48%
6 WisdomTree International SmallCap Dividend Fund DLS 0.14% 1.49M 0.58%
7 iShares International Small-Cap Equity Factor ETF ISCF 0.12% 755.9K 0.24%
8 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.11% 637.7K 0.58%
9 iShares MSCI Japan Small-Cap ETF SCJ 0.11% 284.1K 0.50%
10 State Street SPDR S&P International Small Cap ETF GWX 0.09% 747.9K 0.40%

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
18.14M
Shares Outstanding
129.38M

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
Yasuhiro Yamanaka President & Representative Director 115M
Hirotoshi Kitamura SMEO, GM of West Japan Business Division and Representative of Osaka Head Office
Hisao Sasaki SECO, GM of East Japan Division & Tokyo Head Office and Representative Director
Katsumi Hatanaka Managing Executive Officer, Deputy GM of East Japan Division & GM of Nagoya Branch
Kenta Tateishi Corporate Officer, Deputy Director of the President's Office & Director of HR
Mitsuru Takahira Managing Corporate Officer & GM of International Business Department
Satoshi Mizota Deputy Manager, General Affairs and Accounting Division & Administration Department
Shin Nakamura Senior Executive Officer & Head of Innovation Division
Yasuo Kamei Director & Senior Corporate Officer of Special Assignment male
Akira Morita Senior Executive Officer & Head of Sales Division
Yoji Sasaki Senior Corporate Officer, C.I.O., Manager of General Administration Div & Director
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