Subscribe

Sunny Side Up Group, Inc. (2180.T)

JPY1,306.00 -1.00 (-0.08%)
JP JPX Communication Services Advertising Agencies
Address JPR Sendagaya Building 151-0051
Tokyo, JP
CEO Etsuko Tsugihara
Website ssu.co.jp
IPO 2008-09-05
ISIN JP3322500004

Explore sections of this company profile

Description

Operating primarily in Japan, Sunny Side Up Group, Inc. and its various subsidiaries are key players in the public relations sector. Their comprehensive offerings extend to sales promotion, merchandising, and original equipment manufacturing (OEM) services. The company excels in devising and executing sophisticated marketing communication strategies, which encompass everything from securing talent for advertisements, films, and programs, to providing creative consulting, producing commercials, graphic design, video, and other content. They also manage media procurement, organize events, implement promotional activities, develop web solutions, and handle extensive publicity campaigns. Furthermore, the group's diversified operations include human resource education, the administration of certification tests, acting as a staffing agency, supporting apprenticeship initiatives, and coordinating student ambassador programs. Notably, Sunny Side Up Group also undertakes the development and management of restaurants branded as "bills." Originally established in Tokyo, Japan, in 1985, the firm formally changed its name from Sunny Side Up Inc. to its current designation in January 2020.

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
JPY1,306.00 -1.00 (-0.08%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
89.9K
Beta
0.48
Float Shares
4.67M
Free Float %
31.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +31.63% +41.86% +35.43% +50.29% +50.11% +163.53% +104.83% +76.27% +436.19% +565.82%
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
1,306.00
DCF (Unlevered) 1,264.03 -3.2%
DCF (Levered) 1,883.30 +44.2%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.43
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +9.4% Q1'26: +46.9% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    +19.5% Q1'26: +72.1% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +9.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +8.2% Q1'26: +13.8% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +115.0% Q1'26: +49.4% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    -0.1% Q1'26: -0.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.45× Q1'26: 0.51× (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 (0.44) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,256.10 Current price: 1,306.00
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 Jun 2017
actual
Jun 2018
actual
Jun 2024
actual
Revenue
13.89B
est: 13.89B (+0.0%)
13.54B
est: 14.36B (-5.7%)
17.91B
est: 21.00B (-14.7%)
EBITDA
516.61M
est: 1.07B (-51.7%)
497.21M
est: 1.11B (-55.0%)
1.59B
est: 1.48B (+7.5%)
EBIT
387.43M
est: 957.94M (-59.6%)
355.62M
est: 990.42M (-64.1%)
1.46B
est: 1.31B (+11.1%)
Net Income
304.86M
est: 310.34M (-1.8%)
380.51M
est: 330.48M (+15.1%)
795.17M
est: 930.27M (-14.5%)
SGA
1.76B
est: 2.19B (-19.7%)
1.82B
est: 2.26B (-19.7%)
2.78B
est: 3.31B (-16.1%)
EPS
20.79
est: 20.80 (0.0%)
25.85
est: 22.15 (+16.7%)
53.30
est: 62.35 (-14.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-01 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
94.06M
OE per share TTM
6.30
Owner's Yield
0.61%
Maintenance CapEx ratio
1.78%
Maint CapEx / Avg PPE
2.8%

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

This company is not held by any ETF in our universe.

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
4.44M
Shares Outstanding
14.64M

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
Emi Tanimura Executive Officer of President's Office
Etsuko Tsugihara Chairman, President & Chief Executive Officer
Hidetoshi Nakata Executive Officer of Regional Revitalization & Business Support for Japanese and Global Companies
Masato Kokubo Executive Officer of Enhancement of Group Synergies, Food Marketing & Brand Communications
Norito Watanabe President & Representative Director male
Shinya Kobayashi Senior Managing Executive Officer of Group Management Strategy male
Takaya Ohtake Executive Officer of Group Administration & Management
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