Subscribe

Amuse Inc. (4301.T)

JPY1,893.00 +1.00 (+0.05%)
JP JPX Communication Services Entertainment
Address 20-1 Sakuragaoka-cho
Tokyo, JP
CEO Yokichi Osato
IPO 2005-09-29
ISIN JP3124500004

Explore sections of this company profile

Description

Amuse Inc., established in Tokyo, Japan in 1977, operates as a diversified global entertainment and lifestyle conglomerate. Its extensive portfolio encompasses artist management, overseeing talent, producing records, distributing music, and managing licensing agreements. The company is a key player in content creation and distribution, orchestrating and producing a wide array of entertainment, including concerts, theatrical productions, films, television programs, and lectures. This also involves live broadcasts of events to cinemas and the distribution of pre-recorded media. Beyond content, Amuse Inc. specializes in venue and experience management, operating theme parks, handling various location-based businesses, and developing inbound tourism initiatives. Its retail and merchandising division designs, manufactures, and sells a diverse range of products, from character and artist merchandise to fashion apparel under brands such as MUVEIL, Agris, and Junhashimoto. The company also manages restaurants and develops specialty retail ventures, including Belgian beer bars. Furthermore, Amuse Inc. provides comprehensive fan engagement and event solutions, offering services like fan club administration, mail-order sales, e-ticketing platforms, and delivering consulting and logistical support for live performances and events.

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
JPY1,893.00 +1.00 (+0.05%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
29.7K
Beta
0.53
Float Shares
8.49M
Free Float %
52.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-6.73% -8.40% -13.31% -14.59% -4.44% -8.97% +7.65% -4.02% -19.70% -23.09% +71.64%
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
1,893.00
DCF (Unlevered) 4,253.70 +124.7%
DCF (Levered) 4,744.27 +150.6%

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 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.50
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 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
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +2.2% Q1'26: +2.3% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    +67.3% Q1'26: -247.2% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +8.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    +8.8% Q1'26: -1.8% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    +53.6% Q1'26: -11.1% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    -2.2% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.03× Q1'26: -0.88× (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 (0.53) × ERP
WACC = 99% × Ke + 1% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4,254.63 Current price: 1,893.00
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 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Revenue
39.20B
est: 36.55B (+7.3%)
48.93B
est: 47.25B (+3.6%)
50.65B
est: 48.50B (+4.4%)
47.29B
est: 47.77B (-1.0%)
55.15B
est: 48.50B (+13.7%)
58.82B
est: 54.69B (+7.5%)
39.84B
est: 42.40B (-6.0%)
38.74B
est: 37.50B (+3.3%)
52.50B
est: 46.00B (+14.1%)
54.81B
est: 47.98B (+14.2%)
68.19B
est: 68.19B (+0.0%)
EBITDA
4.69B
est: 2.59B (+81.1%)
6.76B
est: 3.35B (+101.8%)
6.38B
est: 3.44B (+85.7%)
3.77B
est: 3.39B (+11.2%)
4.87B
est: 3.44B (+41.6%)
5.54B
est: 3.88B (+43.0%)
4.18B
est: 3.00B (+39.2%)
3.25B
est: 2.66B (+22.2%)
3.60B
est: 3.26B (+10.4%)
1.97B
est: 3.30B (-40.4%)
3.46B
est: 4.69B (-26.2%)
EBIT
4.44B
est: 2.20B (+102.3%)
5.98B
est: 2.84B (+110.8%)
5.36B
est: 2.91B (+84.0%)
3.34B
est: 2.87B (+16.5%)
4.48B
est: 2.91B (+53.7%)
5.16B
est: 3.29B (+56.9%)
3.58B
est: 2.55B (+40.3%)
2.88B
est: 2.25B (+27.8%)
3.15B
est: 2.76B (+14.1%)
1.37B
est: 2.78B (-50.8%)
2.80B
est: 3.96B (-29.3%)
Net Income
2.67B
est: 2.09B (+28.0%)
3.54B
est: 3.49B (+1.4%)
2.02B
est: 1.52B (+33.5%)
1.89B
est: 1.68B (+12.2%)
4.44B
est: 3.53B (+25.7%)
3.01B
est: 2.90B (+3.8%)
1.67B
est: 1.91B (-12.6%)
1.56B
est: 1.62B (-3.4%)
1.69B
est: 1.64B (+3.1%)
392.00M
est: 1.74B (-77.5%)
1.65B
SGA
3.29B
est: 4.36B (-24.7%)
4.55B
est: 5.64B (-19.3%)
6.04B
est: 5.79B (+4.4%)
6.72B
est: 5.70B (+17.8%)
6.40B
est: 5.79B (+10.6%)
5.81B
est: 6.53B (-10.9%)
5.82B
est: 5.06B (+15.1%)
5.20B
est: 4.48B (+16.1%)
5.60B
est: 5.49B (+1.9%)
6.25B
est: 5.73B (+9.1%)
6.53B
est: 8.14B (-19.7%)
EPS
154.75
est: 125.70 (+23.1%)
205.29
est: 210.43 (-2.4%)
117.24
est: 91.30 (+28.4%)
109.29
est: 101.30 (+7.9%)
256.95
est: 212.80 (+20.7%)
173.64
est: 174.70 (-0.6%)
95.71
est: 114.80 (-16.6%)
89.74
est: 97.50 (-8.0%)
100.55
est: 98.91 (+1.7%)
23.57
est: 104.91 (-77.5%)
99.26
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 4/5 3/5 4/5
2026-05-14 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-13 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-12 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-11 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-08 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-07 A+ 4/5 4/5 4/5 5/5 4/5 3/5 4/5
2026-05-01 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-30 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-28 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-23 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-22 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-21 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-20 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-17 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-16 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
406.60M
OE per share TTM
24.49
Owner's Yield
1.34%
Maintenance CapEx ratio
2.01%
Maint CapEx / Avg PPE
7.0%

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 27 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUSQ Global Music Industry Index ETF MUSQ 0.92% 229.7K 0.76%
2 State Street SPDR S&P International Small Cap ETF GWX 0.01% 108.4K 0.40%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 374.7K 0.06%
4 iShares Core TOPIX ETF 1475.T 0.00% 300.6K 0.05%
5 Vanguard ESG Global All Cap UCITS ETF (USD) Distributing V3AL.L 0.00% 26.0K 0.24%
6 Vanguard ESG Global All Cap UCITS ETF (USD) Accumulating V3AA.L 0.00% 26.0K 0.24%
7 Vanguard FTSE Pacific ETF VPL 0.00% 105.3K 0.07%
8 Vanguard ESG International Stock ETF VSGX 0.00% 47.1K 0.10%
9 Vanguard FTSE Developed All Cap ex North America Index ETF (CAD-hedged) VI.TO 0.00% 3.7K 0.22%
10 Vanguard FTSE Developed All Cap ex North America Index ETF VIU.TO 0.00% 42.9K 0.23%

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
9.61M
Shares Outstanding
16.21M

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
Akinori Otokita GM of Internal Audit Department & Secretary General
Hiroyuki Araki Senior Managing Director & Captain of Productions and Director male
Kuniko Osato Advisor & Founder
Nobuhiro Kashiwagi Executive Vice-Chairman
Takahiro Ono MD & Director male
Toshifumi Oshima MD & Director male
Yokichi Osato President & Chairman 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