Subscribe

Tenpo Innovation CO.,LTD. (3484.T)

JPY1,110.00 -2.00 (-0.18%)
JP JPX Real Estate Real Estate - Services
Address JR Shinjuku Miraina Tower 160-0022
Tokyo, JP
CEO Yasuo Hara
IPO 2017-10-25
ISIN JP3547690002

Explore sections of this company profile

Description

Headquartered in Tokyo, Japan, Tenpo Innovation Co., Ltd., established in 2005, primarily focuses on the leasing of commercial properties for restaurants, predominantly within the Tokyo area. The company's operational model involves acquiring leasehold interests from real estate owners and subsequently subletting these spaces to new business entrants. In addition to its core leasing services, the firm also engages in real estate sales. It operated under the name Tenpo Renovation Co., Ltd. until May 2013, when it officially adopted its current designation, Tenpo Innovation Co., Ltd. The company functions as a subsidiary of Crops Corporation.

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
JPY1,110.00 -2.00 (-0.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6.7K
Beta
0.52
Float Shares
6.14M
Free Float %
36.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.09% -1.78% -3.25% -14.16% -0.09% -8.01% +14.30% -1.25% +26.35% +26.06% +26.06%
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
1,110.00
DCF (Unlevered) 1,501.77 +35.3%
DCF (Levered) 1,773.99 +59.8%

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
3.02
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 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
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +20.1% Q1'26: +28.7% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +31.7% Q1'26: -7.6% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +9.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +11.3% Q1'26: +11.6% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    Q1'26: -537.4% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    +0.0% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    0.24× Q1'26: 0.21× (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 (0.62) × ERP
WACC = 97% × Ke + 3% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,958.06 Current price: 1,110.00
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 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
1 Rev. Ana.
1 EPS Ana.
Revenue
6.69B
est: 6.63B (+1.0%)
8.23B
est: 8.22B (+0.1%)
9.99B
est: 9.90B (+0.9%)
10.34B
est: 10.30B (+0.4%)
11.42B
est: 11.45B (-0.3%)
13.07B
est: 13.00B (+0.5%)
14.26B
est: 14.64B (-2.6%)
16.66B
est: 16.84B (-1.1%)
19.19B
19.19B – 19.19B
+14.0% YoY
EBITDA
402.16M
est: 576.65M (-30.3%)
902.88M
est: 715.38M (+26.2%)
808.11M
est: 861.59M (-6.2%)
891.45M
est: 896.40M (-0.6%)
1.09B
est: 996.48M (+9.3%)
1.25B
est: 1.13B (+10.4%)
1.02B
est: 1.27B (-19.6%)
1.44B
est: 1.47B (-2.0%)
1.67B
1.67B – 1.67B
+14.0% YoY
EBIT
396.99M
est: 522.69M (-24.0%)
733.52M
est: 648.43M (+13.1%)
785.05M
est: 780.95M (+0.5%)
731.82M
est: 812.51M (-9.9%)
909.85M
est: 903.23M (+0.7%)
1.21B
est: 1.03B (+18.2%)
974.00M
est: 1.15B (-15.7%)
1.38B
est: 1.33B (+4.0%)
1.51B
1.51B – 1.51B
+14.0% YoY
Net Income
235.91M
est: 268.38M (-12.1%)
509.70M
est: 452.05M (+12.8%)
564.27M
est: 513.28M (+9.9%)
575.61M
est: 498.18M (+15.5%)
662.39M
est: 573.66M (+15.5%)
885.51M
est: 833.66M (+6.2%)
666.08M
est: 661.01M (+0.8%)
1.03B
est: 630.69M (+63.2%)
699.47M
699.47M – 699.47M
+10.9% YoY
SGA
est: 428.61M (-100.0%)
est: 531.72M (-100.0%)
est: 640.39M (-100.0%)
est: 666.27M (-100.0%)
est: 740.66M (-100.0%)
1.31B
est: 840.92M (+55.3%)
1.60B
est: 947.07M (+68.8%)
1.86B
est: 1.09B (+70.4%)
1.24B
1.24B – 1.24B
+14.0% YoY
EPS
14.16
est: 16.00 (-11.5%)
29.69
est: 26.95 (+10.2%)
31.66
est: 30.60 (+3.5%)
32.29
est: 29.70 (+8.7%)
37.37
est: 34.20 (+9.3%)
50.33
est: 49.70 (+1.3%)
39.63
est: 39.41 (+0.6%)
61.35
est: 37.60 (+63.2%)
41.70
41.70 – 41.70
+10.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-14 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-13 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-11 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-01 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-30 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-28 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-27 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-15 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
350.55M
OE per share TTM
20.90
Owner's Yield
1.90%
Maintenance CapEx ratio
12.36%
Maint CapEx / Avg PPE
4.2%

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
20.02M
Shares Outstanding
16.77M

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
Manabu Kitazawa Director male
Takamasa Tojo MD & Director male
Yasuo Hara President, Chief Executive Officer & Representative Director male
Yohei Shimura Executive MD, Head of Business Management, GM of Business Management & Director male
Yuji Kondo 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