Subscribe

USS Co., Ltd. (4732.T)

JPY2,006.50 +15.00 (+0.75%)
JP JPX Consumer Cyclical Auto - Dealerships
Address 507-20 Shinpo-machi 476-0005
Tokai, JP
CEO Yukihiro Ando
IPO 2001-01-04
ISIN JP3944130008

Explore sections of this company profile

Also trades on Other OTC · USSJF (USD) Other OTC · USSJY (USD) Tokyo Stock Exchange · 4732.T (JPY)
Description

USS Co., Ltd., alongside its affiliated companies, specializes in the operation and management of used vehicle auction venues across Japan. The company facilitates the sale and distribution of pre-owned automobiles through 19 physical auction locations, in addition to utilizing satellite and online platforms. Beyond its core auction activities, USS offers a variety of services, including heavy vehicle transportation, financial solutions, and export services for second-hand cars. It also engages in the recycling of end-of-life automobiles and other goods, and is involved in the acquisition and sale of both used and accident-damaged vehicles. Furthermore, the company manages a network of used car purchasing centers operating under the 'Rabbit' brand. Originally incorporated in 1969 as Aichi Automobile General Services Co., Ltd., the firm adopted its current name, USS Co., Ltd., in March 1995. Its corporate headquarters are situated in Tokai, 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
JPY2,006.50 +15.00 (+0.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.45
Float Shares
367.18M
Free Float %
79.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.66% +0.76% -3.30% -7.80% +0.85% -0.09% +18.18% +46.16% +84.09% +112.14% +675.11%
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
2,006.50
DCF (Unlevered) 2,569.83 +28.1%
DCF (Levered) 2,822.95 +40.7%
Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
12.99
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
10 / 10
Strong MOAT
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
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Auto - Dealerships: +8.1%
    +6.6% Q1'26: +12.8% (vs Q1'25)
  • EPS growth Auto - Dealerships: +14.9%
    +15.3% Q1'26: +11.4% (vs Q1'25)
  • FCF margin Auto - Dealerships: +70.6%
    +32.8% Q1'26: +65.7% (vs Q1'25)
  • EBIT margin Auto - Dealerships: +4.4%
    +52.1% Q1'26: +51.7% (vs Q1'25)
  • ROIC Auto - Dealerships: +6.2%
    +40.1% Q1'26: +43.5% (vs Q1'25)
  • Share dilution Auto - Dealerships: +0.0%
    -0.8% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Auto - Dealerships: 2.12×
    0.04× Q1'26: 0.03× (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 (0.43) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,541.00 Current price: 2,006.50
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
Mar 2026
6 Rev. Ana.
6 EPS Ana.
Mar 2027
6 Rev. Ana.
6 EPS Ana.
Mar 2028
5 Rev. Ana.
5 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
67.47B
est: 67.33B (+0.2%)
68.61B
est: 69.56B (-1.4%)
67.18B
est: 66.61B (+0.9%)
75.15B
est: 75.50B (-0.5%)
79.91B
est: 79.84B (+0.1%)
78.14B
est: 79.73B (-2.0%)
74.87B
est: 72.63B (+3.1%)
81.48B
est: 80.57B (+1.1%)
88.78B
est: 86.45B (+2.7%)
97.61B
est: 99.32B (-1.7%)
104.02B
est: 104.04B (0.0%)
112.34B
111.54B – 112.84B
+8.0% YoY
116.13B
114.12B – 118.63B
+3.4% YoY
119.08B
117.23B – 122.17B
+2.5% YoY
117.00B
115.08B – 119.78B
-1.7% YoY
117.70B
115.77B – 120.50B
+0.6% YoY
EBITDA
36.95B
est: 34.99B (+5.6%)
37.92B
est: 36.15B (+4.9%)
37.17B
est: 34.62B (+7.4%)
42.17B
est: 39.24B (+7.5%)
44.48B
est: 41.49B (+7.2%)
43.09B
est: 41.44B (+4.0%)
43.34B
est: 37.75B (+14.8%)
47.20B
est: 41.88B (+12.7%)
49.07B
est: 44.93B (+9.2%)
54.18B
est: 56.37B (-3.9%)
59.49B
est: 59.05B (+0.7%)
63.77B
63.31B – 64.05B
+8.0% YoY
65.91B
64.78B – 67.34B
+3.4% YoY
67.59B
66.54B – 69.34B
+2.5% YoY
66.41B
65.32B – 67.99B
-1.7% YoY
66.81B
65.71B – 68.39B
+0.6% YoY
EBIT
33.41B
est: 30.57B (+9.3%)
34.49B
est: 31.59B (+9.2%)
32.40B
est: 30.25B (+7.1%)
36.07B
est: 34.28B (+5.2%)
37.12B
est: 36.25B (+2.4%)
36.01B
est: 36.20B (-0.5%)
36.23B
est: 32.98B (+9.9%)
41.58B
est: 36.59B (+13.6%)
43.78B
est: 39.26B (+11.5%)
48.94B
est: 54.79B (-10.7%)
54.21B
est: 57.40B (-5.6%)
61.98B
61.54B – 62.26B
+8.0% YoY
64.07B
62.96B – 65.45B
+3.4% YoY
65.70B
64.67B – 67.40B
+2.5% YoY
64.55B
63.49B – 66.08B
-1.7% YoY
64.94B
63.87B – 66.48B
+0.6% YoY
Net Income
21.66B
est: 20.06B (+8.0%)
22.48B
est: 21.23B (+5.9%)
22.91B
est: 20.76B (+10.3%)
24.29B
est: 22.82B (+6.4%)
25.54B
est: 23.83B (+7.2%)
20.63B
est: 24.03B (-14.1%)
4.02B
est: 21.92B (-81.6%)
29.75B
est: 27.61B (+7.7%)
30.01B
est: 29.30B (+2.4%)
32.91B
est: 34.06B (-3.4%)
37.64B
est: 36.90B (+2.0%)
41.97B
41.37B – 42.56B
+13.7% YoY
43.74B
42.96B – 44.51B
+4.2% YoY
45.59B
44.17B – 47.01B
+4.2% YoY
46.86B
45.64B – 48.08B
+2.8% YoY
48.36B
47.33B – 49.86B
+3.2% YoY
SGA
7.64B
est: 6.77B (+12.8%)
7.29B
est: 7.00B (+4.1%)
7.06B
est: 6.70B (+5.3%)
8.40B
est: 7.60B (+10.6%)
8.73B
est: 8.03B (+8.7%)
8.54B
est: 8.02B (+6.5%)
7.92B
est: 7.31B (+8.4%)
8.29B
est: 8.11B (+2.2%)
8.94B
est: 8.70B (+2.8%)
9.06B
est: 9.79B (-7.5%)
9.58B
est: 10.26B (-6.6%)
11.08B
11.00B – 11.13B
+8.0% YoY
11.45B
11.25B – 11.70B
+3.4% YoY
11.74B
11.56B – 12.05B
+2.5% YoY
11.54B
11.35B – 11.81B
-1.7% YoY
11.61B
11.42B – 11.88B
+0.6% YoY
EPS
41.90
est: 41.85 (+0.1%)
43.46
est: 44.28 (-1.9%)
45.01
est: 43.31 (+3.9%)
47.80
est: 47.62 (+0.4%)
50.27
est: 49.72 (+1.1%)
41.22
est: 50.13 (-17.8%)
8.07
est: 45.73 (-82.4%)
59.90
est: 57.60 (+4.0%)
61.35
est: 61.67 (-0.5%)
68.28
est: 70.90 (-3.7%)
78.66
est: 76.62 (+2.7%)
87.56
86.31 – 88.79
+14.3% YoY
91.00
89.63 – 92.87
+3.9% YoY
94.91
92.16 – 98.07
+4.3% YoY
97.30
95.22 – 100.31
+2.5% YoY
100.90
98.75 – 104.02
+3.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-01 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-30 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-15 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-14 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-13 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-10 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
52.39B
OE per share TTM
111.00
Owner's Yield
6.59%
Maintenance CapEx ratio
23.13%
Maint CapEx / Avg PPE
118.0%

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
52.96M
Shares Outstanding
464.27M

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
Yukihiro Ando Chairman & Chief Executive Officer 134M male
Dai Seta President, Chief Operating Officer & Representative Director 100M male
Hiromitsu Ikeda Junior MD & Director male
Hiroshi Kojima Executive Officer male
Masafumi Yamanaka Executive Vice President, GM & Director male
Yukiyasu Sugata Executive Officer & Manager of Sapporo Auction Site
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