Subscribe

Tokyo Rope Mfg. Co., Ltd. (5981.T)

JPY2,010.00 +26.00 (+1.31%)
JP JPX Industrials Industrial - Machinery
Address 3-6-2 Nihonbashi 103-8306
Tokyo, JP
CEO Hideyuki Harada
IPO 2001-01-01
ISIN JP3579400007

Explore sections of this company profile

Description

Established in Tokyo, Japan, in 1887, Tokyo Rope Mfg. Co., Ltd. is a global leader in the production and distribution of advanced materials and engineering solutions. The company specializes in an extensive range of wire ropes, which are critical components for applications such as cranes, elevators, forestry and fishery operations, rope slings, and cableway systems. They also supply galvanized wires and strands, essential for both electric power and communication networks. Their product portfolio further includes various steel cords, such as specialized steel tire cords used in radial tires, high-strength hose wires for reinforcing high-pressure hoses, and precise saw wires for wafer and chip manufacturing. Tokyo Rope Mfg. Co., Ltd. is also a key producer of Carbon Fiber Composite Cables (CFCCs) and aluminum conductor fiber-reinforced products. Beyond material manufacturing, the company provides comprehensive engineering services, particularly for structural and bridge cable systems. They are also involved in the design and construction of vital infrastructure, including road safety devices like rock fall prevention nets, environmental protection products such as sound insulation walls, and various types of bridges, including cable-suspended designs. Additionally, the company produces and markets a diverse array of industrial machinery and metal fibers.

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
JPY2,010.00 +26.00 (+1.31%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
159.4K
Beta
0.51
Float Shares
10.69M
Free Float %
69.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.11% -1.18% -3.30% -7.53% +19.36% +6.81% +40.79% +63.59% +40.56% +10.50% +56.88%
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
2,010.00
DCF (Unlevered) 7,807.39 +288.4%
DCF (Levered) 7,199.41 +258.2%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.76
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Machinery: +7.4%
    +2.0% Q1'26: +5.7% (vs Q1'25)
  • EPS growth Industrial - Machinery: +15.6%
    +8.7% Q1'26: -52.3% (vs Q1'25)
  • FCF margin FCF growth · Industrial - Machinery: +38.2%
    +5.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Industrial - Machinery: +10.0%
    +7.6% Q1'26: +11.6% (vs Q1'25)
  • ROIC Industrial - Machinery: +6.8%
    +7.2% Q1'26: +12.7% (vs Q1'25)
  • Share dilution Industrial - Machinery: +0.0%
    -1.4% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Machinery: -0.65×
    3.52× Q1'26: 2.30× (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 (1.11) × ERP
WACC = 54% × Ke + 46% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,792.81 Current price: 2,010.00
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
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
73.32B
est: 74.25B (-1.3%)
65.28B
est: 68.95B (-5.3%)
64.99B
est: 63.75B (+1.9%)
63.54B
est: 65.00B (-2.3%)
63.97B
est: 64.50B (-0.8%)
63.09B
est: 62.00B (+1.8%)
59.18B
est: 57.50B (+2.9%)
63.78B
est: 63.00B (+1.2%)
67.14B
est: 68.50B (-2.0%)
64.23B
est: 65.00B (-1.2%)
62.87B
est: 63.00B (-0.2%)
64.00B
64.00B – 64.00B
+1.6% YoY
66.00B
66.00B – 66.00B
+3.1% YoY
68.10B
68.10B – 68.10B
+3.2% YoY
EBITDA
6.28B
est: 5.28B (+18.8%)
6.60B
est: 4.91B (+34.4%)
5.33B
est: 4.54B (+17.4%)
5.19B
est: 4.63B (+12.3%)
3.32B
est: 4.59B (-27.7%)
2.90B
est: 4.41B (-34.3%)
3.04B
est: 4.09B (-25.8%)
3.90B
est: 4.48B (-13.0%)
5.34B
est: 4.87B (+9.5%)
5.96B
est: 9.01B (-33.9%)
5.55B
est: 9.38B (-40.8%)
9.53B
9.53B – 9.53B
+1.6% YoY
9.83B
9.83B – 9.83B
+3.1% YoY
10.14B
10.14B – 10.14B
+3.2% YoY
EBIT
4.27B
est: 2.67B (+60.0%)
4.45B
est: 2.48B (+79.5%)
3.30B
est: 2.29B (+43.7%)
3.12B
est: 2.34B (+33.3%)
1.01B
est: 2.32B (-56.5%)
320.00M
est: 2.23B (-85.6%)
416.00M
est: 2.07B (-79.9%)
1.62B
est: 2.27B (-28.4%)
3.15B
est: 2.46B (+27.9%)
3.90B
est: 7.85B (-50.3%)
3.58B
est: 8.06B (-55.6%)
8.19B
8.19B – 8.19B
+1.6% YoY
8.44B
8.44B – 8.44B
+3.1% YoY
8.71B
8.71B – 8.71B
+3.2% YoY
Net Income
3.82B
est: 4.66B (-17.9%)
2.67B
est: 2.94B (-8.9%)
1.88B
est: 1.85B (+1.8%)
2.52B
est: 2.55B (-0.9%)
153.00M
est: 391.40M (-60.9%)
-2.44B
est: 97.85M (-2,588.5%)
407.00M
est: -97.85M (+515.9%)
1.31B
est: 1.17B (+11.2%)
3.78B
est: 2.25B (+68.2%)
2.04B
est: 2.97B (-31.3%)
3.25B
est: 2.87B (+13.3%)
3.42B
3.42B – 3.42B
+19.3% YoY
3.52B
3.52B – 3.52B
+2.9% YoY
3.62B
3.62B – 3.62B
+2.9% YoY
SGA
8.47B
est: 10.96B (-22.7%)
8.40B
est: 10.17B (-17.4%)
9.62B
est: 9.41B (+2.3%)
9.21B
est: 9.59B (-3.9%)
9.46B
est: 9.52B (-0.6%)
9.56B
est: 9.15B (+4.5%)
8.88B
est: 8.49B (+4.7%)
9.51B
est: 9.30B (+2.3%)
9.37B
est: 10.11B (-7.3%)
8.72B
est: 9.27B (-5.9%)
8.72B
est: 9.16B (-4.8%)
9.30B
9.30B – 9.30B
+1.6% YoY
9.59B
9.59B – 9.59B
+3.1% YoY
9.90B
9.90B – 9.90B
+3.2% YoY
EPS
257.60
est: 295.00 (-12.7%)
166.80
est: 186.00 (-10.3%)
116.07
est: 117.15 (-0.9%)
156.49
est: 161.30 (-3.0%)
9.49
est: 24.80 (-61.7%)
-151.05
est: 6.20 (-2,536.3%)
25.33
est: -6.20 (+508.5%)
81.04
est: 74.40 (+8.9%)
234.88
est: 142.50 (+64.8%)
128.08
est: 188.10 (-31.9%)
205.74
est: 184.20 (+11.7%)
219.70
219.70 – 219.70
+19.3% YoY
226.10
226.10 – 226.10
+2.9% YoY
232.60
232.60 – 232.60
+2.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-05-15 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-14 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-13 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-12 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-11 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-08 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-07 A- 4/5 2/5 4/5 4/5 2/5 4/5 5/5
2026-05-01 A- 4/5 2/5 4/5 4/5 1/5 4/5 5/5
2026-04-30 A- 4/5 2/5 4/5 4/5 1/5 4/5 5/5
2026-04-28 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-27 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-23 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-22 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-21 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-20 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-17 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5
2026-04-16 A- 4/5 2/5 3/5 5/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.12B
OE per share TTM
-70.54
Owner's Yield
-4.12%
Maintenance CapEx ratio
72.83%
Maint CapEx / Avg PPE
51.2%

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 12 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.06% 214.5K 0.58%
2 Dimensional - International Small Cap Value ETF DISV 0.01% 413.7K 0.42%
3 Avantis International Small Cap Equity ETF AVDS 0.01% 19.7K 0.30%
4 Avantis International Small Cap Value ETF AVDV 0.00% 881.1K 0.36%
5 Avantis Responsible International Equity ETF AVSD 0.00% 16.0K 0.23%
6 Dimensional - International Small Cap ETF DFIS 0.00% 147.5K 0.39%
7 iShares Core TOPIX ETF 1475.T 0.00% 381.1K 0.05%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 170.6K 0.18%
9 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.00% 10.0K 0.39%
10 Dimensional - International Core Equity 2 ETF DFIC 0.00% 118.1K 0.22%

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
3.26M
Shares Outstanding
15.42M

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
Hideyuki Harada Chairman, Chief Executive Officer & President
Hisakazu Ishimatsu Operating Officer and GM of Steel Cable & Wire Division Business Headquarters
Koji Kitan Managing Exe.Off, GM of Corp Headquarter, Acc. Dept, env. safe & General Affairs Dept and Director
Masaaki Terazono Senior Managing Ex.Off, GM of Business Division, Procurement & Logistics Department and Director
Tadahiro Mori Deputy GM of Business Division, GM of Business Strategy Office & Executive Director male
Toshiyuki Moriya GM of Technology Development Division & Managing Executive Officer
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