Subscribe

NJS Co., Ltd. (2325.T)

JPY4,470.00 +50.00 (+1.13%)
JP JPX Industrials Waste Management
Address 1-1-1, Shibaura 105-0023
Tokyo, JP
CEO Masaaki Murakami
Website njs.co.jp
IPO 2002-09-26
ISIN JP3718600004

Explore sections of this company profile

Description

NJS Co., Ltd., originally founded as Nippon Jogesuido Sekkei Co., Ltd. in 1951 and headquartered in Tokyo, Japan, adopted its current name in April 2015. This company, along with its subsidiaries, functions as a prominent construction consulting enterprise, serving clients within Japan and globally. Its primary focus lies in comprehensive services related to water infrastructure and environmental management. NJS undertakes planning, surveying, and supervision for critical systems such as potable and industrial water supply, sewerage networks, river management, and agricultural drainage, alongside wastewater treatment facilities. The firm also offers financial consulting tailored for water and sewage utilities. Beyond engineering design, NJS contributes to infrastructure resilience through seismic assessments and developing disaster prevention strategies, including investigations and countermeasures for inundation and earthquakes. They provide expert advice on water quality management, the maintenance of water and sewage treatment plants and pumping stations, and overall asset management for social infrastructure. Leveraging technology, the company develops various information systems. These include Geographic Information Systems (GIS) for pipelines, rivers, and purified water tanks; facility management systems for treatment plants, pumping stations, and tunnels; Application Service Providers (ASPs); and administrative software for accounting, billing, and collections. NJS's expertise also encompasses the planning, design, and oversight of building projects, including seismic diagnostics for structures. They are involved in the administration of water supply and sewerage projects and offer international consulting services. Additionally, the company conducts environmental impact assessments and basic planning, performs detailed investigations and analyses of rivers, wetlands, lakes, and marine areas for contamination, and carries out general surveying and geological studies.

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
JPY4,470.00 +50.00 (+1.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
28.6K
Beta
0.29
Float Shares
5.37M
Free Float %
56.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.73% +7.33% +2.01% +8.17% -4.17% -4.55% +11.42% +107.12% +133.33% +304.52% +503.75%
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
4,470.00
DCF (Unlevered) 5,779.36 +29.3%
DCF (Levered) 5,285.14 +18.2%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.76
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
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
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    +10.0% Q1'26: +20.1% (vs Q1'25)
  • EPS growth Waste Management: +10.8%
    +3.2% Q1'26: +28.6% (vs Q1'25)
  • FCF margin FCF growth · Waste Management: +46.5%
    +7.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Waste Management: +13.2%
    +13.2% Q1'26: +38.5% (vs Q1'25)
  • ROIC Waste Management: +6.2%
    +20.6% Q1'26: +116.7% (vs Q1'25)
  • Share dilution Waste Management: +0.0%
    +0.0% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    0.00× Q1'26: 0.00× (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 (0.29) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,779.36 Current price: 4,470.00
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 Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
Dec 2030
1 Rev. Ana.
Revenue
19.23B
est: 20.00B (-3.8%)
22.03B
est: 21.35B (+3.2%)
22.59B
est: 23.00B (-1.8%)
24.85B
est: 25.50B (-2.5%)
28.00B
27.76B – 28.24B
+9.8% YoY
30.00B
29.49B – 30.51B
+7.1% YoY
32.00B
31.72B – 32.28B
+6.7% YoY
34.00B
33.70B – 34.30B
+6.3% YoY
36.00B
35.69B – 36.31B
+5.9% YoY
EBITDA
2.21B
est: 2.99B (-26.1%)
1.97B
est: 3.20B (-38.3%)
3.37B
est: 3.04B (+11.0%)
3.76B
est: 3.37B (+11.5%)
3.70B
3.66B – 3.73B
+9.8% YoY
3.96B
3.89B – 4.03B
+7.1% YoY
4.22B
4.19B – 4.26B
+6.7% YoY
4.49B
4.45B – 4.53B
+6.2% YoY
4.75B
4.71B – 4.79B
+5.9% YoY
EBIT
1.93B
est: 2.72B (-28.8%)
1.61B
est: 2.90B (-44.7%)
2.99B
est: 2.67B (+11.8%)
3.27B
est: 2.96B (+10.2%)
3.26B
3.23B – 3.28B
+9.8% YoY
3.49B
3.43B – 3.55B
+7.1% YoY
3.72B
3.69B – 3.75B
+6.7% YoY
3.95B
3.92B – 3.99B
+6.2% YoY
4.19B
4.15B – 4.22B
+5.9% YoY
Net Income
1.73B
est: 2.30B (-24.8%)
2.00B
est: 1.80B (+11.2%)
2.12B
est: 1.89B (+11.7%)
2.18B
est: 2.35B (-7.2%)
2.45B
2.42B – 2.48B
+4.2% YoY
2.70B
2.65B – 2.75B
+10.2% YoY
2.85B
2.82B – 2.88B
+5.6% YoY
— – —
-100.0% YoY
— – —
SGA
4.87B
est: 1.57B (+211.3%)
4.69B
est: 1.67B (+180.7%)
5.31B
est: 5.26B (+1.0%)
5.70B
est: 5.83B (-2.2%)
6.40B
6.34B – 6.46B
+9.8% YoY
6.86B
6.74B – 6.97B
+7.1% YoY
7.31B
7.25B – 7.38B
+6.7% YoY
7.77B
7.70B – 7.84B
+6.3% YoY
8.23B
8.16B – 8.30B
+5.9% YoY
EPS
181.04
est: 241.10 (-24.9%)
209.33
est: 188.70 (+10.9%)
222.23
est: 199.00 (+11.7%)
229.24
est: 246.90 (-7.2%)
257.30
254.39 – 260.21
+4.2% YoY
283.50
278.20 – 288.80
+10.2% YoY
299.30
295.92 – 302.68
+5.6% YoY
— – —
-100.0% 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 1/5 3/5 4/5
2026-05-14 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-13 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-12 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-11 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-08 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-07 A 4/5 4/5 3/5 5/5 4/5 3/5 3/5
2026-05-01 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-28 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
258.59M
OE per share TTM
27.10
Owner's Yield
0.54%
Maintenance CapEx ratio
16.69%
Maint CapEx / Avg PPE
10.7%

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 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard International Dividend Appreciation ETF VIGI 0.00% 288.7K 0.07%
2 iShares Core TOPIX ETF 1475.T 0.00% 421.8K 0.05%
3 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 1.7K 0.45%
4 Avantis International Small Cap Value ETF AVDV 0.00% 19.8K 0.36%

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
2.38M
Shares Outstanding
9.52M

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
Isao Takeda Executive Officer
Kazuyuki Koyama General Manager of Accounting Department
Kiyoshi Kurihara Executive Officer
Masaaki Murakami President, Chief Executive Officer & Representative Director male
Masahiko Nishizawa Executive Officer
Noriyuki Shinonaga Executive Officer
Takahiko Sakai Executive Officer
Tatsuya Kawasaki Senior Executive Officer
Tsuyoshi Tsuchiya Executive MD, MD of Technology Development & New Business Oversight and Director male
Yasuhiko Kabaya Executive MD, GM of Mgt Headquarters, Head of Business Mgt & Information Mgt and 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