Subscribe

Ito En, Ltd. (2593.T)

JPY2,942.00 -45.00 (-1.51%)
JP JPX Consumer Defensive Beverages - Non-Alcoholic
Address 47-10, Honmachi 3-chome 151-8550
Tokyo, JP
CEO Daisuke Honjo
IPO 2001-01-01
ISIN JP3143000002

Explore sections of this company profile

Also trades on Other OTC · ITOEF (USD) Other OTC · ITONF (USD) Tokyo Stock Exchange · 2593.T (JPY) Tokyo Stock Exchange · 25935.T (JPY)
Description

Ito En, Ltd., a prominent Japanese company headquartered in Tokyo, specializes in the global production and distribution of green tea beverages. Established in 1964, the firm's extensive product portfolio extends beyond its flagship green tea offerings to encompass various Japanese, black, and Chinese teas, a range of coffee drinks, and an assortment of fruit, vegetable, and other ready-to-drink refreshments. The company also supplies loose tea leaves and dairy products like yogurt and milk. Beyond its core beverage business, Ito En manages dining establishments and fosters a franchise system for its retail operations. Its wide array of products is made available through numerous distribution channels, including convenience stores, supermarkets, general and mass market retailers, vending machines, and shops located at transportation hubs. The company primarily markets its goods under well-known brands such as Oi Ocha, TULLY's COFFEE, and MATCHA GREEN TEA. Additionally, Ito En operates 112 dedicated tea boutiques across Japan, strategically situated in department stores, shopping malls, and airports. The company was originally founded as Frontier Tea Corporation, later adopting the name Ito En, Ltd. in May 1969.

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
JPY2,942.00 -45.00 (-1.51%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
553.5K
Beta
-0.24
Float Shares
62.97M
Free Float %
54.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-11.16% -5.86% -7.10% -11.95% -15.73% -12.18% -15.65% -36.71% -55.95% -29.35% -6.34%
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
2,942.00
DCF (Unlevered) 5,700.19 +93.8%
DCF (Levered) 4,746.93 +61.4%
Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.99
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Non-Alcoholic: +5.0%
    +4.2% Q2'26: +5.9% (vs Q2'25)
  • EPS growth Beverages - Non-Alcoholic: +18.1%
    -7.0% Q2'26: +28.0% (vs Q2'25)
  • FCF margin Beverages - Non-Alcoholic: +13.3%
    +1.8% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Beverages - Non-Alcoholic: +14.9%
    +4.8% Q2'26: -0.2% (vs Q2'25)
  • ROIC Beverages - Non-Alcoholic: +12.1%
    +9.2% Q2'26: -0.4% (vs Q2'25)
  • Share dilution Beverages - Non-Alcoholic: +0.2%
    -3.0% Q2'26: -0.5% (vs Q2'25)
  • Debt / EBITDA Beverages - Non-Alcoholic: 0.06×
    2.27× Q2'26: 10.77× (vs Q2'25)
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 = 84% × Ke + 16% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,740.08 Current price: 2,942.00
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 Apr 2015
actual
Apr 2016
actual
Apr 2017
actual
Apr 2018
actual
Apr 2019
actual
Apr 2020
actual
Apr 2021
actual
Apr 2022
actual
Apr 2023
actual
Apr 2024
actual
Apr 2025
actual
Apr 2026
1 Rev. Ana.
1 EPS Ana.
Apr 2027
3 Rev. Ana.
3 EPS Ana.
Apr 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
430.54B
est: 410.10B (+5.0%)
465.58B
est: 468.28B (-0.6%)
475.87B
est: 476.53B (-0.1%)
494.79B
est: 490.76B (+0.8%)
504.15B
est: 511.89B (-1.5%)
483.36B
est: 497.20B (-2.8%)
446.28B
est: 448.50B (-0.5%)
400.77B
est: 405.35B (-1.1%)
431.67B
est: 426.80B (+1.1%)
453.90B
est: 457.78B (-0.8%)
472.72B
est: 469.75B (+0.6%)
499.98B
494.93B – 502.78B
+6.4% YoY
514.19B
509.00B – 517.08B
+2.8% YoY
529.02B
529.02B – 529.02B
+2.9% YoY
EBITDA
29.03B
est: 29.71B (-2.3%)
33.91B
est: 33.92B (0.0%)
35.84B
est: 34.52B (+3.8%)
36.69B
est: 35.55B (+3.2%)
38.14B
est: 37.08B (+2.8%)
29.58B
est: 36.02B (-17.9%)
27.52B
est: 32.49B (-15.3%)
33.15B
est: 29.36B (+12.9%)
31.65B
est: 30.92B (+2.4%)
34.68B
est: 32.62B (+6.3%)
32.18B
est: 33.47B (-3.9%)
35.62B
35.26B – 35.82B
+6.4% YoY
36.64B
36.27B – 36.84B
+2.8% YoY
37.69B
37.69B – 37.69B
+2.9% YoY
EBIT
12.05B
est: 19.11B (-37.0%)
16.01B
est: 21.82B (-26.6%)
21.61B
est: 22.20B (-2.7%)
21.64B
est: 22.87B (-5.3%)
22.95B
est: 23.85B (-3.8%)
14.72B
est: 23.17B (-36.5%)
13.83B
est: 20.90B (-33.8%)
20.81B
est: 18.89B (+10.2%)
20.23B
est: 19.89B (+1.7%)
25.00B
est: 30.43B (-17.8%)
22.74B
est: 31.23B (-27.2%)
33.24B
32.90B – 33.43B
+6.4% YoY
34.18B
33.84B – 34.38B
+2.8% YoY
35.17B
35.17B – 35.17B
+2.9% YoY
Net Income
7.29B
est: 5.43B (+34.3%)
8.62B
est: 9.23B (-6.7%)
13.69B
est: 14.28B (-4.1%)
12.55B
est: 12.98B (-3.3%)
14.46B
est: 13.69B (+5.6%)
7.79B
est: 14.78B (-47.3%)
7.01B
est: 5.80B (+20.8%)
12.93B
est: 13.54B (-4.5%)
12.89B
est: 12.38B (+4.1%)
15.65B
est: 13.78B (+13.6%)
14.16B
est: 15.43B (-8.2%)
2.49B
2.47B – 2.52B
-83.8% YoY
16.31B
15.41B – 17.20B
+554.3% YoY
17.82B
16.72B – 18.92B
+9.3% YoY
SGA
180.62B
est: 138.28B (+30.6%)
185.84B
est: 157.90B (+17.7%)
192.26B
est: 160.68B (+19.6%)
199.28B
est: 165.48B (+20.4%)
204.43B
est: 172.60B (+18.4%)
200.04B
est: 167.65B (+19.3%)
186.43B
est: 151.23B (+23.3%)
129.76B
est: 136.68B (-5.1%)
135.94B
est: 143.91B (-5.5%)
143.75B
est: 154.36B (-6.9%)
147.88B
est: 158.40B (-6.6%)
168.59B
166.89B – 169.54B
+6.4% YoY
173.38B
171.63B – 174.36B
+2.8% YoY
178.38B
178.38B – 178.38B
+2.9% YoY
EPS
55.52
est: 43.32 (+28.2%)
65.59
est: 73.66 (-11.0%)
104.30
est: 113.93 (-8.5%)
95.93
est: 103.60 (-7.4%)
111.16
est: 109.25 (+1.7%)
60.15
est: 117.95 (-49.0%)
54.13
est: 46.30 (+16.9%)
99.84
est: 108.07 (-7.6%)
99.77
est: 99.55 (+0.2%)
121.44
est: 110.29 (+10.1%)
113.19
est: 122.57 (-7.7%)
19.94
19.68 – 20.09
-83.7% YoY
129.58
123.00 – 137.24
+549.7% YoY
139.35
133.45 – 151.00
+7.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-28 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-27 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-26 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-25 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-22 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-21 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-20 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-19 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-18 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-15 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-14 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-13 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-12 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-11 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-08 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-07 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-05-01 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-04-30 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-04-28 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-04-27 B- 3/5 4/5 2/5 3/5 2/5 1/5 3/5
2026-04-24 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-15 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-14 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-13 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.58B
OE per share TTM
28.52
Owner's Yield
0.97%
Maintenance CapEx ratio
17.38%
Maint CapEx / Avg PPE
17.0%

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.

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
2.73M
Shares Outstanding
115.18M

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
Daisuke Honjo President, Executive Officer & Representative Director 103M male
Hideki Yoshida Senior Managing Executive Officer & GM of Kansai Regional Sales Division male
Mitsumasa Shida Executive Officer & General Director of Marketing Headquarters male
Shigeru Kamiya Senior Managing Executive Officer, GM of the General Planning Department & Director male
Shusuke Honjo EVice President, Executive Officer, GM of Sales Div. & Group System DX Hq, CDO and Representative Director male
Takeshi Arai Managing Executive Officer, Deputy GM of the Management Department & GM of the Legal Department
Takeshi Saito Managing Executive Officer & General Director of Chubu Area Sales Headquarters
Yoshihisa Nakano Chief Sustainability Officer, Executive Managing Officer, GM of Production Division & Director male
Atsushi Hirata Sen. Managing Executive Officer, GM of Admin HQ, Chief Financial Officer, CHRO & Director male
Yosuke Jay Oceanbright Honjo Director & Executive Officer 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