Subscribe

Takasago International Corporation (4914.T)

JPY1,195.00 +18.00 (+1.53%)
JP JPX Basic Materials Chemicals - Specialty
Address Nissay Aroma Square 144-8721
Tokyo, JP
CEO Satoshi Masumura
IPO 2001-01-01
ISIN JP3454400007

Explore sections of this company profile

Description

Takasago International Corporation focuses on the development and sale of flavorings, fragrances, aroma ingredients, and various specialized fine chemicals. Its wide selection of flavor compounds is integrated into a diverse range of food and drink items. This includes numerous beverage types such as fruit juices, carbonated sodas, coffee and tea-based drinks, sports and energy beverages, dairy products, alcoholic and non-alcoholic options, as well as powdered mixes and protein meal replacements. The company's flavors are also vital components in confectionery items like candies, chewing gums, chocolates, and cereal bars; processed foods such as meats, seasoning blends, soups, and seafood; baked goods including breads, pastries, cookies, and cakes; and dairy offerings like yogurts, flavored milks, ice creams, and frozen desserts. Additionally, Takasago's expertise extends to oral care products like toothpastes, mouthwashes, and breath fresheners. The corporation's fragrances are incorporated into fine perfumes and colognes, alongside a broad spectrum of consumer goods such as soaps, shampoos, bath products, cosmetics, laundry detergents, household cleaners, and air fresheners. They also provide key aroma ingredients, which serve as foundational building blocks for creating these scented products. Furthermore, Takasago manufactures specialized fine chemicals that act as essential intermediates for the pharmaceutical and electronics industries. Founded in Tokyo, Japan, in 1920, the company operates globally across Japan, the Americas, Europe, the Middle East, Africa, and the Asia Pacific region.

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
JPY1,195.00 +18.00 (+1.53%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
170.8K
Beta
0.40
Float Shares
58.16M
Free Float %
59.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.49% -4.22% -6.12% -19.83% -23.91% -22.30% -10.41% +119.14% +110.37% +121.44% +182.59%
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
1,195.00
DCF (Unlevered) 947.92 -20.7%

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
2.39
Grey zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Chemicals - Specialty: +4.7%
    -1.8% Q1'26: +5.5% (vs Q1'25)
  • EPS growth Chemicals - Specialty: +13.2%
    -28.6% Q1'26: +0.4% (vs Q1'25)
  • FCF margin FCF growth · Chemicals - Specialty: +44.1%
    -2.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Chemicals - Specialty: +8.8%
    +3.6% Q1'26: +1.3% (vs Q1'25)
  • ROIC Chemicals - Specialty: +5.6%
    +3.0% Q1'26: +1.0% (vs Q1'25)
  • Share dilution Chemicals - Specialty: +0.1%
    +0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Chemicals - Specialty: 0.18×
    3.72× Q1'26: 4.88× (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 (0.35) × ERP
WACC = 64% × Ke + 36% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 964.40 Current price: 1,195.00
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
131.65B
est: 134.50B (-2.1%)
141.66B
est: 140.10B (+1.1%)
136.76B
est: 137.90B (-0.8%)
141.59B
est: 139.70B (+1.4%)
150.52B
est: 153.00B (-1.6%)
152.46B
est: 153.00B (-0.4%)
150.37B
est: 149.00B (+0.9%)
162.44B
est: 160.50B (+1.2%)
186.79B
est: 188.00B (-0.6%)
195.94B
est: 192.00B (+2.1%)
229.21B
est: 196.00B (+16.9%)
EBITDA
8.42B
est: 12.71B (-33.7%)
11.45B
est: 13.23B (-13.5%)
12.58B
est: 13.03B (-3.4%)
12.15B
est: 13.20B (-7.9%)
12.03B
est: 14.45B (-16.7%)
9.16B
est: 14.45B (-36.6%)
12.85B
est: 14.07B (-8.7%)
15.73B
est: 15.16B (+3.7%)
13.33B
est: 17.76B (-25.0%)
10.18B
est: 15.59B (-34.7%)
23.04B
est: 15.51B (+48.5%)
EBIT
3.14B
est: 7.29B (-56.9%)
6.64B
est: 7.60B (-12.7%)
7.16B
est: 7.48B (-4.3%)
6.36B
est: 7.58B (-16.1%)
5.84B
est: 8.30B (-29.6%)
2.66B
est: 8.30B (-67.9%)
6.29B
est: 8.08B (-22.1%)
8.81B
est: 8.70B (+1.2%)
5.95B
est: 10.20B (-41.7%)
2.32B
est: 7.87B (-70.5%)
14.92B
est: 7.81B (+91.2%)
Net Income
2.55B
est: 19.63B (-87.0%)
4.88B
est: 3.73B (+30.8%)
6.33B
est: 4.42B (+43.1%)
7.00B
4.77B
est: 4.54B (+5.2%)
3.41B
est: 2.98B (+14.4%)
7.16B
est: 5.07B (+41.2%)
8.91B
est: 6.85B (+30.1%)
7.39B
est: 6.15B (+20.3%)
2.70B
est: 4.16B (-35.2%)
13.33B
est: 4.56B (+192.1%)
SGA
26.47B
est: 27.28B (-3.0%)
26.88B
est: 28.42B (-5.4%)
25.41B
est: 27.97B (-9.2%)
26.30B
est: 28.34B (-7.2%)
27.68B
est: 31.04B (-10.8%)
27.95B
est: 31.04B (-9.9%)
27.11B
est: 30.23B (-10.3%)
29.43B
est: 32.56B (-9.6%)
34.32B
est: 38.14B (-10.0%)
38.51B
est: 35.99B (+7.0%)
44.81B
est: 40.95B (+9.4%)
EPS
25.70
est: 201.50 (-87.2%)
49.20
est: 38.30 (+28.5%)
63.92
est: 45.40 (+40.8%)
70.93
48.33
est: 46.58 (+3.8%)
34.69
est: 30.60 (+13.4%)
72.96
est: 52.00 (+40.3%)
90.78
est: 70.28 (+29.2%)
75.32
est: 63.08 (+19.4%)
27.72
est: 42.74 (-35.1%)
136.78
est: 46.80 (+192.3%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-14 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-13 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-12 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-11 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-08 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-07 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-05-01 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-30 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-28 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-24 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-23 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-22 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-21 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-20 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-17 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5
2026-04-16 A- 4/5 5/5 4/5 5/5 1/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.14B
OE per share TTM
83.56
Owner's Yield
6.95%
Maintenance CapEx ratio
74.50%
Maint CapEx / Avg PPE
34.8%

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 63 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.16% 601.4K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.09% 792.3K 0.40%
3 iShares International Developed Small Cap Value Factor ETF ISVL 0.08% 267.3K 0.31%
4 WisdomTree International SmallCap Dividend Fund DLS 0.05% 511.5K 0.58%
5 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.05% 203.2K 0.48%
6 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 86.5K 0.50%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 175.8K 0.58%
8 WisdomTree Japan Hedged Equity Fund DXJ 0.03% 2.21M 0.48%
9 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.28M 0.06%
10 Dimensional - International Small Cap Value ETF DISV 0.02% 1.03M 0.42%

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
2.01M
Shares Outstanding
97.50M

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
Fumihiro Yanaka Senior Vice President, GM of Corporate Research & Development Div. and Director male
Hiroyasu Hirata GM of Administration Division, Related Business Division, China Office and IR/PR
Kenichi Somekawa Senior Vice President, Head of Flavor Business Division, GM of Flavor Sales Dept. & Director male
Naoki Mizuno Senior Vice President, GM of Procurement & Supply Chain Div and Director male
Satoshi Masumura Chairman of the Board, President, Chief Executive Officer & GM of EHS Headquarters male
Shigeki Kawabata Senior Vice President, GM of Corp Strategy, planning, legal & Intellectual Property Div and Director male
Takayuki Kibayashi Vice President, GM of Corporate Administration Div. and Director of Finance & Accounting Dept.
Tatsuya Yamagata SVP, GM of Global Integration HQ, Dir of Global SAP Management Dept & 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