Subscribe

TSI Holdings Co.,Ltd. (3608.T)

JPY1,232.00 +21.00 (+1.73%)
JP JPX Consumer Cyclical Apparel - Manufacturers
Address 1-2-3 Kita-Aoyama
Tokyo, JP
CEO Tsuyoshi Shimoji
IPO 2011-06-01
ISIN JP3538690003

Explore sections of this company profile

Also trades on Other OTC · TSIHF (USD) Tokyo Stock Exchange · 3608.T (JPY)
Description

TSI Holdings Co.,Ltd. is a Japan-based international company specializing in the planning, manufacturing, distribution, and import of clothing, featuring both men's and women's apparel. Beyond its core fashion activities, the company extends its operations to include the trade (import, export, wholesale, and retail) of various goods such as cosmetics, perfumes, soaps, and quasi-drugs. Its diverse portfolio also encompasses a food service division, the development and sale of synthetic resin-related products, and a range of services including production and logistics management, employment placement, and temporary staffing. Founded in 1949 and headquartered in Tokyo, Japan, TSI Holdings supplies its products primarily to specialty and department stores.

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
JPY1,232.00 +21.00 (+1.73%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
470.3K
Beta
0.24
Float Shares
40.04M
Free Float %
68.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.42% -0.84% -10.49% +2.26% +19.01% +10.31% +7.39% +73.09% +289.74% +86.23% +103.63%
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
1,232.00
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
2.49
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +6.7% Q1'26: +24.5% (vs Q1'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -71.2% Q1'26: -95.7% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    -2.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +2.6% Q1'26: +1.2% (vs Q1'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +2.2% Q1'26: +1.3% (vs Q1'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    -13.5% Q1'26: -21.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    10.36× Q1'26: 17.98× (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 (0.24) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1,232.00
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 Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
1 Rev. Ana.
1 EPS Ana.
Feb 2027
1 Rev. Ana.
1 EPS Ana.
Feb 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
180.82B
est: 179.00B (+1.0%)
167.21B
est: 167.75B (-0.3%)
159.14B
est: 159.70B (-0.3%)
155.46B
est: 156.50B (-0.7%)
165.01B
est: 160.00B (+3.1%)
170.07B
est: 174.00B (-2.3%)
134.08B
est: 134.30B (-0.2%)
140.38B
est: 140.80B (-0.3%)
154.46B
est: 152.10B (+1.5%)
155.38B
est: 154.40B (+0.6%)
156.61B
est: 157.30B (-0.4%)
168.20B
168.20B – 168.20B
+6.9% YoY
193.50B
193.50B – 193.50B
+15.0% YoY
198.20B
198.20B – 198.20B
+2.4% YoY
EBITDA
6.99B
est: 13.91B (-49.8%)
7.84B
est: 13.03B (-39.8%)
8.69B
est: 12.41B (-30.0%)
6.95B
est: 12.16B (-42.9%)
7.52B
est: 12.43B (-39.5%)
5.85B
est: 13.52B (-56.7%)
-7.00B
est: 10.43B (-167.1%)
8.88B
est: 10.94B (-18.8%)
6.26B
est: 11.82B (-47.0%)
5.41B
est: 39.39B (-86.3%)
5.33B
est: 6.24B (-14.7%)
6.68B
6.68B – 6.68B
+6.9% YoY
7.68B
7.68B – 7.68B
+15.0% YoY
7.87B
7.87B – 7.87B
+2.4% YoY
EBIT
836.00M
est: 8.89B (-90.6%)
1.08B
est: 8.33B (-87.0%)
2.43B
est: 7.93B (-69.3%)
2.24B
est: 7.77B (-71.2%)
2.30B
est: 7.94B (-71.1%)
69.00M
est: 8.64B (-99.2%)
-11.84B
est: 6.67B (-277.6%)
4.44B
est: 6.99B (-36.5%)
2.33B
est: 7.55B (-69.2%)
1.76B
est: 37.83B (-95.3%)
1.64B
est: 2.97B (-44.9%)
3.18B
3.18B – 3.18B
+6.9% YoY
3.65B
3.65B – 3.65B
+15.0% YoY
3.74B
3.74B – 3.74B
+2.4% YoY
Net Income
2.29B
est: 340.84M (+573.0%)
1.39B
est: 1.86B (-25.4%)
3.68B
est: 1.55B (+137.0%)
3.22B
est: 2.12B (+51.5%)
-185.00M
est: 2.08B (-108.9%)
2.18B
est: 2.98B (-26.7%)
3.86B
est: 563.26M (+585.3%)
1.02B
est: 1.85B (-44.7%)
3.06B
est: 2.04B (+50.3%)
4.85B
est: 2.57B (+88.4%)
15.23B
est: 13.81B (+10.3%)
7.28B
7.28B – 7.28B
-47.3% YoY
8.23B
8.23B – 8.23B
+13.1% YoY
10.29B
10.29B – 10.29B
+25.0% YoY
SGA
87.78B
est: 91.50B (-4.1%)
80.55B
est: 85.75B (-6.1%)
77.92B
est: 81.64B (-4.6%)
77.45B
est: 80.00B (-3.2%)
79.78B
est: 81.79B (-2.5%)
83.75B
est: 88.95B (-5.8%)
71.05B
est: 68.65B (+3.5%)
68.02B
est: 71.98B (-5.5%)
78.75B
est: 77.75B (+1.3%)
79.39B
est: 78.93B (+0.6%)
78.73B
est: 79.29B (-0.7%)
84.79B
84.79B – 84.79B
+6.9% YoY
97.54B
97.54B – 97.54B
+15.0% YoY
99.91B
99.91B – 99.91B
+2.4% YoY
EPS
21.33
est: 4.70 (+353.8%)
12.49
est: 25.70 (-51.4%)
33.92
est: 21.40 (+58.5%)
31.51
est: 29.30 (+7.5%)
-1.92
est: 28.70 (-106.7%)
23.41
est: 41.03 (-42.9%)
42.63
est: 7.77 (+448.9%)
11.32
est: 25.46 (-55.5%)
35.21
est: 28.10 (+25.3%)
59.96
est: 35.50 (+68.9%)
210.01
est: 220.10 (-4.6%)
116.00
116.00 – 116.00
-47.3% YoY
131.20
131.20 – 131.20
+13.1% YoY
164.00
164.00 – 164.00
+25.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-28 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-27 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-26 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-25 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-22 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-05-21 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-20 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-19 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-18 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-15 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-14 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-05-12 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-05-11 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-05-08 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-05-07 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-05-01 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-30 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-28 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-27 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-23 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-22 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-21 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-20 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-17 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-16 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-15 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-226.66M
OE per share TTM
-4.10
Owner's Yield
-0.35%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
5.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 28 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.15% 972.3K 0.24%
2 State Street SPDR S&P International Small Cap ETF GWX 0.07% 593.3K 0.40%
3 iShares International Developed Small Cap Value Factor ETF ISVL 0.04% 138.6K 0.31%
4 Schwab Fundamental International Small Company Index ETF FNDC 0.02% 569.8K 0.39%
5 Invesco Global Buyback Achievers UCITS ETF BUYB.L 0.01% 21.6K 0.39%
6 Schwab International Small-Cap Equity ETF SCHC 0.01% 658.8K 0.06%
7 Avantis Responsible International Equity ETF AVSD 0.01% 58.3K 0.23%
8 Avantis International Small Cap Equity ETF AVDS 0.01% 31.4K 0.30%
9 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.23M 0.06%
10 iShares Core TOPIX ETF 1475.T 0.01% 1.14M 0.05%

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
1.05M
Shares Outstanding
58.26M

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
Kazuhito Yamamoto Executive Officer & Director of Production Headquarters male
Kohei Yamada Manager Corporate Communications & Investor Relations Office/Administrative Headquarters male
Maiko Noguchi Executive Officer, General Manager of TSI Arpege Business Division & President of Arpege
Masahiro Takahashi Executive Officer and GM of Integrated HR Department, Corporate HQ & TSI Corporate Division
Masanori Maekawa Chief Operating Officer & Director male
Mitsuru Naito CFO & Director male
Shigeru Takano General Manager of Marketing Department & Business Strategy Headquarters and Executive Officer male
Tsuyoshi Onoda Executive Officer & Director of E-commerce Headquarters
Tsuyoshi Shimoji President, Chief Executive Officer & 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