Subscribe

Tokyo Ohka Kogyo Co., Ltd. (4186.T)

JPY10,670.00 +320.00 (+3.09%)
JP JPX Technology Hardware, Equipment & Parts
Address 150 Nakamaruko 211-0012
Kawasaki, JP
CEO Noriaki Taneichi
Website tok.co.jp
IPO 2001-01-01
ISIN JP3571800006

Explore sections of this company profile

Description

Operating both domestically in Japan and across international markets, Tokyo Ohka Kogyo Co., Ltd., along with its subsidiaries, focuses on the development and sale of diverse chemical products and sophisticated process equipment. Their core offerings include high-performance photoresists and related chemicals crucial for photolithography, alongside specialized machinery for coating, developing, vacuum UV hardening, and chemical supply. The company also provides a range of essential materials such as various adhesive compounds and their corresponding removal thinners, structural components, surface modification agents, micro-processing films, thin-film millimeter-wave absorbers, and polyimide films. For advanced 3D semiconductor packaging, they offer innovative Zero Newton bonding and debonding equipment. These products are integral to the fabrication of numerous advanced technologies, including semiconductor devices, a broad spectrum of mobile and computing devices (smartphones, tablets, PCs, wearables, servers, supercomputers, game consoles), and emerging innovations like MEMS, image sensors, IoT devices, AI autonomous vehicles, ADAS, and robotics. Furthermore, their materials contribute to sustainable technologies such as renewable energy equipment and eco-cars, as well as various display technologies for panel manufacturing and televisions. In addition to its primary business, the company also provides insurance agency services. Tokyo Ohka Kogyo, founded in 1940, is headquartered in Kawasaki, Japan.

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
JPY10,670.00 +320.00 (+3.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.84
Float Shares
81.56M
Free Float %
68.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.14% +16.81% +24.48% +35.30% +77.40% +87.59% +214.40% +375.32% +398.45% +1,238.41% +1,814.74%
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
10,670.00
DCF (Unlevered) 1,948.74 -81.7%
DCF (Levered) 2,931.23 -72.5%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 0
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
11.24
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 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
✓ MOAT relativo
  • Revenue growth Hardware, Equipment & Parts: +10.0%
    +17.9% Q1'26: +23.6% (vs Q1'25)
  • EPS growth Hardware, Equipment & Parts: +20.2%
    +48.7% Q1'26: +55.5% (vs Q1'25)
  • FCF margin FCF growth · Hardware, Equipment & Parts: +27.1%
    +10.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Hardware, Equipment & Parts: +8.7%
    +20.0% Q1'26: +22.5% (vs Q1'25)
  • ROIC Hardware, Equipment & Parts: +5.7%
    +18.7% Q1'26: +23.2% (vs Q1'25)
  • Share dilution Hardware, Equipment & Parts: +0.0%
    -1.1% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Hardware, Equipment & Parts: -0.70×
    0.47× Q1'26: 0.37× (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 (0.84) × ERP
WACC = 98% × Ke + 2% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,935.37 Current price: 10,670.00
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 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
13 Rev. Ana.
13 EPS Ana.
Dec 2027
13 Rev. Ana.
13 EPS Ana.
Dec 2028
9 Rev. Ana.
9 EPS Ana.
Dec 2029
4 Rev. Ana.
3 EPS Ana.
Dec 2030
4 Rev. Ana.
3 EPS Ana.
Revenue
75.27B
est: 87.40B (-13.9%)
88.09B
est: 90.50B (-2.7%)
89.97B
est: 87.38B (+3.0%)
88.76B
est: 92.67B (-4.2%)
123.21B
est: 92.67B (+33.0%)
105.28B
est: 105.24B (+0.0%)
102.82B
est: 101.50B (+1.3%)
117.59B
est: 115.51B (+1.8%)
140.06B
est: 137.95B (+1.5%)
175.43B
est: 173.90B (+0.9%)
162.27B
est: 179.33B (-9.5%)
200.97B
est: 197.67B (+1.7%)
237.03B
est: 234.87B (+0.9%)
271.93B
248.75B – 300.23B
+15.8% YoY
305.48B
266.06B – 352.04B
+12.3% YoY
338.29B
338.10B – 338.48B
+10.7% YoY
345.15B
307.74B – 389.88B
+2.0% YoY
370.10B
329.99B – 418.06B
+7.2% YoY
EBITDA
12.48B
est: 17.88B (-30.2%)
17.53B
est: 18.52B (-5.4%)
18.07B
est: 17.88B (+1.1%)
16.07B
est: 18.96B (-15.2%)
20.31B
est: 18.96B (+7.1%)
17.45B
est: 21.53B (-19.0%)
16.59B
est: 20.77B (-20.1%)
22.18B
est: 23.63B (-6.2%)
27.14B
est: 28.22B (-3.8%)
36.94B
est: 35.58B (+3.8%)
30.42B
est: 37.12B (-18.1%)
41.43B
est: 40.92B (+1.2%)
56.19B
est: 48.62B (+15.6%)
56.29B
51.49B – 62.15B
+15.8% YoY
63.24B
55.08B – 72.87B
+12.3% YoY
70.03B
69.99B – 70.07B
+10.7% YoY
71.45B
63.70B – 80.71B
+2.0% YoY
76.61B
68.31B – 86.54B
+7.2% YoY
EBIT
9.81B
est: 13.84B (-29.2%)
13.25B
est: 14.33B (-7.6%)
12.44B
est: 13.84B (-10.1%)
9.96B
est: 14.68B (-32.2%)
12.26B
est: 14.68B (-16.5%)
10.38B
est: 16.67B (-37.7%)
9.38B
est: 16.08B (-41.7%)
15.40B
est: 18.30B (-15.8%)
20.71B
est: 21.85B (-5.2%)
30.18B
est: 27.54B (+9.6%)
22.71B
est: 29.57B (-23.2%)
33.09B
est: 32.59B (+1.5%)
47.39B
est: 38.73B (+22.4%)
44.84B
41.01B – 49.50B
+15.8% YoY
50.37B
43.87B – 58.05B
+12.3% YoY
55.78B
55.75B – 55.81B
+10.7% YoY
56.91B
50.74B – 64.29B
+2.0% YoY
61.02B
54.41B – 68.93B
+7.2% YoY
Net Income
7.55B
est: 8.50B (-11.2%)
8.82B
est: 8.06B (+9.4%)
7.72B
est: 6.31B (+22.3%)
6.34B
est: 5.85B (+8.5%)
8.09B
est: 5.85B (+38.3%)
6.88B
est: 7.21B (-4.7%)
5.41B
est: 5.49B (-1.5%)
9.93B
est: 9.86B (+0.7%)
17.75B
est: 14.73B (+20.5%)
19.69B
est: 20.10B (-2.0%)
12.71B
est: 16.50B (-23.0%)
22.68B
est: 21.03B (+7.8%)
33.35B
est: 30.03B (+11.0%)
37.00B
32.12B – 42.52B
+23.2% YoY
43.29B
36.60B – 51.66B
+17.0% YoY
51.06B
43.42B – 61.18B
+17.9% YoY
53.47B
45.94B – 62.48B
+4.7% YoY
58.72B
50.44B – 68.61B
+9.8% YoY
SGA
11.16B
est: 10.20B (+9.4%)
11.19B
est: 10.56B (+5.9%)
11.98B
est: 10.20B (+17.5%)
est: 10.81B (-100.0%)
13.62B
est: 10.81B (+25.9%)
11.95B
est: 12.28B (-2.7%)
12.41B
est: 11.84B (+4.8%)
13.44B
est: 13.48B (-0.3%)
16.68B
est: 16.10B (+3.6%)
19.76B
est: 20.29B (-2.6%)
20.13B
est: 20.34B (-1.0%)
22.79B
est: 22.42B (+1.6%)
23.23B
est: 26.64B (-12.8%)
30.84B
28.21B – 34.05B
+15.8% YoY
34.65B
30.17B – 39.93B
+12.3% YoY
38.37B
38.34B – 38.39B
+10.7% YoY
39.14B
34.90B – 44.22B
+2.0% YoY
41.97B
37.42B – 47.41B
+7.2% YoY
EPS
56.18
est: 70.12 (-19.9%)
65.54
est: 66.51 (-1.5%)
59.10
est: 52.02 (+13.6%)
146.18
est: 48.24 (+203.0%)
62.06
est: 48.24 (+28.6%)
54.97
est: 59.48 (-7.6%)
43.34
est: 45.31 (-4.3%)
79.80
est: 81.30 (-1.8%)
143.57
est: 121.54 (+18.1%)
163.19
est: 171.06 (-4.6%)
105.10
est: 136.30 (-22.9%)
187.30
est: 173.10 (+8.2%)
278.42
est: 249.73 (+11.5%)
322.57
267.98 – 354.72
+29.2% YoY
378.95
305.36 – 430.99
+17.5% YoY
438.96
362.25 – 510.43
+15.8% YoY
446.15
383.28 – 521.32
+1.6% YoY
489.90
420.87 – 572.44
+9.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A- 4/5 3/5 4/5 5/5 3/5 3/5 2/5
2026-05-12 A- 4/5 3/5 4/5 5/5 3/5 3/5 2/5
2026-05-11 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-01 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-28 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-27 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-24 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-23 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-15 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
11.85B
OE per share TTM
97.71
Owner's Yield
0.88%
Maintenance CapEx ratio
67.35%
Maint CapEx / Avg PPE
44.1%

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
23.74M
Shares Outstanding
119.88M

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
Noriaki Taneichi President, Executive Officer, Chief Executive Officer & Representative Director 108M male
Hirotaka Yamamoto Managing Executive Officer, Divi Manager of Manufacturing Divi, GM of Materials Buss Divi & Director male
Kazuyuki Shiotani Executive Officer
Kosuke Doi Senior Managing Executive Officer, Division Manager of Marketing Division & Director male
Motoko Samezawa Executive Officer
Naoki Watanabe Executive Officer & Division Manager of New Business Development Division
Okikuni Takase Executive Officer and Division Manager of Accounting & Finance Division male
Shogo Ishihara Executive Officer, Division Manager of Human Capital Division & Director male
Gitae Kim Senior Managing Executive Officer
Yuichi Honma Executive Officer & Division Manager of General Affairs Division
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