Subscribe

Will Group, Inc. (6089.T)

JPY1,091.00 +7.00 (+0.65%)
JP JPX Industrials Staffing & Employment Services
Address Harmony Tower 164-0012
Tokyo, JP
CEO Yuichi Sumi
IPO 2013-12-19
ISIN JP3154160000

Explore sections of this company profile

Description

Established in Tokyo in 2006, Will Group, Inc. is a Japanese firm providing a broad spectrum of human resource and related services, operating both domestically and internationally. Their core offerings include diverse staffing solutions such as temporary placements, outsourcing, permanent recruitment, and "temp-to-perm" arrangements. The company also plays a significant role in education, particularly in language instruction. This involves assigning assistant language teachers to elementary and junior high schools, offering general language learning assistance, and managing language schools for preschool and school-aged children. Expanding beyond HR and education, Will Group supplies IT solution support, conducts executive searches, and places contract nursing staff. They also deliver business, management, and HR advisory services. Additionally, their portfolio includes online recruitment and human resource development for companies in Myanmar, alongside advertising agency operations.

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
JPY1,091.00 +7.00 (+0.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
47.8K
Beta
0.26
Float Shares
13.76M
Free Float %
60.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.26% -5.86% -10.92% -20.31% -3.15% -11.75% +13.60% +0.97% +10.36% +107.76% +214.46%
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
1,091.00
DCF (Unlevered) 4,042.83 +270.6%
DCF (Levered) 2,865.42 +162.6%

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 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.62
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 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
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.7%
    +5.1% Q1'26: +11.3% (vs Q1'25)
  • EPS growth Staffing & Employment Services: +18.1%
    +100.2% Q1'26: +757.6% (vs Q1'25)
  • FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +2.5% Q1'26: +0.2% (vs Q1'25)
  • EBIT margin Staffing & Employment Services: +5.7%
    +2.0% Q1'26: +0.4% (vs Q1'25)
  • ROIC Staffing & Employment Services: +12.1%
    +11.1% Q1'26: +2.4% (vs Q1'25)
  • Share dilution Staffing & Employment Services: +0.4%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    1.14× Q1'26: 1.54× (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 (0.69) × ERP
WACC = 80% × Ke + 20% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4,020.32 Current price: 1,091.00
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
Revenue
32.59B
est: 27.00B (+20.7%)
45.03B
est: 31.20B (+44.3%)
60.60B
est: 59.00B (+2.7%)
79.20B
est: 76.61B (+3.4%)
103.30B
est: 103.38B (-0.1%)
121.92B
est: 123.78B (-1.5%)
118.25B
est: 116.40B (+1.6%)
131.08B
est: 119.52B (+9.7%)
143.93B
est: 122.26B (+17.7%)
EBITDA
1.11B
est: 1.33B (-16.4%)
1.62B
est: 1.53B (+6.1%)
2.37B
est: 2.90B (-18.0%)
3.52B
est: 3.76B (-6.3%)
4.60B
est: 5.07B (-9.3%)
6.18B
est: 6.08B (+1.7%)
6.26B
est: 5.71B (+9.6%)
7.56B
est: 5.87B (+28.8%)
7.59B
est: 6.00B (+26.6%)
EBIT
951.78M
est: 887.58M (+7.2%)
1.37B
est: 1.03B (+33.2%)
1.87B
est: 1.94B (-3.6%)
2.60B
est: 2.52B (+3.2%)
2.99B
est: 3.40B (-12.1%)
4.19B
est: 4.07B (+2.9%)
4.04B
est: 3.83B (+5.5%)
5.51B
est: 3.93B (+40.1%)
5.46B
est: 4.02B (+35.8%)
Net Income
547.71M
est: 732.10M (-25.2%)
692.29M
est: 804.54M (-14.0%)
1.01B
est: 893.30M (+13.2%)
1.21B
est: 1.33B (-8.7%)
1.55B
est: 1.31B (+18.6%)
2.38B
est: 2.03B (+17.1%)
2.36B
est: 2.02B (+17.0%)
3.29B
est: 1.94B (+69.0%)
3.24B
est: 2.38B (+36.2%)
SGA
5.40B
est: 4.93B (+9.6%)
7.31B
est: 5.69B (+28.5%)
9.81B
est: 10.76B (-8.9%)
12.45B
est: 13.98B (-10.9%)
17.39B
est: 18.86B (-7.8%)
21.42B
est: 22.58B (-5.1%)
20.46B
est: 21.24B (-3.6%)
23.59B
est: 21.81B (+8.2%)
25.16B
est: 22.31B (+12.8%)
EPS
28.99
est: 31.96 (-9.3%)
36.38
est: 35.13 (+3.6%)
54.23
est: 39.00 (+39.1%)
57.44
est: 57.89 (-0.8%)
70.12
est: 57.22 (+22.6%)
107.06
est: 88.70 (+20.7%)
106.32
est: 88.16 (+20.6%)
147.02
est: 84.89 (+73.2%)
143.19
est: 103.75 (+38.0%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-15 A 4/5 5/5 4/5 4/5 2/5 4/5 4/5
2026-05-14 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-13 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-12 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-08 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 2/5 4/5 3/5
2026-04-23 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-22 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-21 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-20 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-17 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-16 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.76B
OE per share TTM
207.46
Owner's Yield
20.52%
Maintenance CapEx ratio
16.09%
Maint CapEx / Avg PPE
5.1%

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.

ETF Ownership

Top ETFs holding this stock Held by 17 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree International Equity Fund DWM 0.02% 101.8K 0.48%
2 WisdomTree Japan Equity UCITS ETF - USD Acc DXJZ.L 0.01% 72.4K 0.40%
3 WisdomTree Japan Equity UCITS ETF - USD Hedged Acc DXJA.L 0.01% 72.4K 0.48%
4 WisdomTree Japan Equity UCITS ETF - GBP Hedged DXJP.L 0.01% 96.8K 0.45%
5 WisdomTree Japan Equity UCITS ETF DXJ.L 0.01% 72.4K 0.48%
6 WisdomTree Japan Equity UCITS ETF - EUR Hedged Acc DXJF.MI 0.01% 82.4K 0.45%
7 WisdomTree Japan Equity UCITS ETF - CHF Hedged Acc DXJD.SW 0.01% 89.3K 0.45%
8 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 27.3K 0.45%
9 Dimensional - International Small Cap ETF DFIS 0.00% 115.4K 0.39%
10 iShares Core TOPIX ETF 1475.T 0.00% 304.6K 0.05%

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
411.5K
Shares Outstanding
22.91M

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
Emiko Tsuchiya General Manager of Human Resources Division
Ryosuke Ikeda Executive Chairman male
Satoshi Takayama Executive Officer & GM of Administration Headquarters
Tsuyoshi Takahashi Accounting Manager
Yuichi Sumi Chief Executive Officer, President & 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