Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Insource Co., Ltd. (6200.T)
JPY620.00
-4.00 (-0.64%)
JP JPX Consumer Defensive Education & Training Services
Address
Insource Dokanyama Building 116-0013
Tokyo, JP
Tokyo, JP
CEO
Takayuki Funahashi
Website
insource.co.jp
IPO
2016-07-21
ISIN JP3152670000
Description
Insource Co., Ltd., a company founded in 2002 and headquartered in Tokyo, Japan, delivers a comprehensive array of training and business services throughout the country. Its core offerings include customized, instructor-led on-site training sessions and open seminars accessible to the public. Beyond these, Insource also provides IT services, develops e-learning content and video productions, offers support for online seminars, engages in consulting, and assists with staffing and recruitment needs.
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 | 1D | 1W | 2W | 3W | 1M |
|---|
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
JPY620.00
-4.00 (-0.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
487.4K
Beta
0.81
Float Shares
48.02M
Free Float %
57.2%
Price Performance
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.90% | -2.36% | -2.79% | -6.09% | -21.17% | -22.27% | -29.24% | -48.64% | -40.94% | +858.09% | +858.09% |
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From
To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
Loading histogram data…
Revenue flow
Revenue by geography
Revenue by segment
From
To
Revenue composition
From
To
By product
By geography
Financial Statements
Select metrics from the tables below to build your comparison.
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
Price Targets & DCF
Current price
620.00
DCF (Unlevered)
1,558.15
+151.3%
DCF (Levered)
1,414.11
+128.1%
Ratings Trend (MoM)
100% Bullish
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 1 | 0 |
| Buy | 2 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
Quality scores
Altman Z-Score
13.42
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
-
Revenue growth Education & Training Services: +9.6%+16.3% ★ Q1'26: +8.8% (vs Q1'25)
-
EPS growth Education & Training Services: +28.4%+23.1% Q1'26: +2.9% (vs Q1'25)
-
FCF margin Education & Training Services: +39.5%+27.7% Q1'26: +113.0% (vs Q1'25)
-
EBIT margin Education & Training Services: +13.7%+40.6% ★ Q1'26: +40.6% (vs Q1'25)
-
ROIC Education & Training Services: +8.2%+96.1% ★ Q1'26: +79.3% (vs Q1'25)
-
Share dilution Education & Training Services: +0.0%+0.0% Q1'26: +0.1% (vs Q1'25)
-
Debt / EBITDA Education & Training Services: -0.48×0.00× ★ Q1'26: 0.00× (vs Q1'25)
Valuation Multiples
From
To
Price Forecast (3Y)
From
To
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.
Consensus Estimates
| Metric |
Sep 2018 actual |
Sep 2019 actual |
Sep 2020 actual |
Sep 2021 actual |
Sep 2022 actual |
Sep 2023 actual |
Sep 2024 actual |
Sep 2025 actual |
Sep 2026 5 Rev. Ana. 5 EPS Ana. |
Sep 2027 5 Rev. Ana. 5 EPS Ana. |
Sep 2028 4 Rev. Ana. 4 EPS Ana. |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
4.54B
est: 4.54B (+0.0%)
|
5.61B
est: 5.54B (+1.2%)
|
5.12B
est: 5.11B (+0.3%)
|
7.50B
est: 7.52B (-0.2%)
|
9.42B
est: 9.38B (+0.4%)
|
10.78B
est: 11.60B (-7.0%)
|
12.47B
est: 12.55B (-0.6%)
|
14.51B
est: 14.65B (-1.0%)
|
16.72B
16.38B – 16.98B
+14.1% YoY
|
19.65B
18.93B – 20.14B
+17.5% YoY
|
23.60B
23.17B – 24.03B
+20.1% YoY
|
| EBITDA |
992.65M
est: 1.72B (-42.3%)
|
1.38B
est: 2.10B (-34.3%)
|
893.96M
est: 1.94B (-53.9%)
|
2.48B
est: 2.85B (-12.9%)
|
3.47B
est: 3.56B (-2.5%)
|
4.10B
est: 5.88B (-30.3%)
|
4.97B
est: 6.37B (-21.9%)
|
6.08B
est: 7.44B (-18.3%)
|
8.48B
8.31B – 8.61B
+14.1% YoY
|
9.97B
9.60B – 10.22B
+17.5% YoY
|
11.97B
11.76B – 12.19B
+20.1% YoY
|
| EBIT |
937.85M
est: 1.65B (-43.1%)
|
1.30B
est: 2.01B (-35.3%)
|
784.36M
est: 1.86B (-57.8%)
|
2.35B
est: 2.73B (-14.1%)
|
3.32B
est: 3.41B (-2.7%)
|
3.92B
est: 5.79B (-32.3%)
|
4.79B
est: 6.26B (-23.6%)
|
5.89B
est: 7.31B (-19.5%)
|
8.34B
8.17B – 8.47B
+14.1% YoY
|
9.80B
9.44B – 10.05B
+17.5% YoY
|
11.78B
11.56B – 11.99B
+20.1% YoY
|
| Net Income |
635.38M
est: 618.17M (+2.8%)
|
835.39M
est: 820.05M (+1.9%)
|
445.45M
est: 467.70M (-4.8%)
|
1.57B
est: 1.52B (+3.0%)
|
2.23B
est: 2.21B (+1.0%)
|
2.68B
est: 3.11B (-13.9%)
|
3.36B
est: 3.29B (+2.0%)
|
4.13B
est: 4.06B (+1.8%)
|
4.77B
4.54B – 4.89B
+17.7% YoY
|
5.65B
5.42B – 5.77B
+18.5% YoY
|
6.78B
6.72B – 7.03B
+19.9% YoY
|
| SGA |
2.16B
est: 1.80B (+20.1%)
|
2.66B
est: 2.20B (+21.0%)
|
2.86B
est: 2.02B (+41.3%)
|
3.32B
est: 2.98B (+11.4%)
|
3.85B
est: 3.72B (+3.5%)
|
4.30B
est: 4.60B (-6.4%)
|
4.68B
est: 4.97B (-6.0%)
|
5.18B
est: 5.81B (-10.8%)
|
6.62B
6.49B – 6.73B
+14.1% YoY
|
7.78B
7.50B – 7.98B
+17.5% YoY
|
9.35B
9.18B – 9.52B
+20.1% YoY
|
| EPS |
7.68
est: 7.36 (+4.3%)
|
9.93
est: 9.77 (+1.7%)
|
5.31
est: 5.57 (-4.7%)
|
18.71
est: 18.16 (+3.0%)
|
26.53
est: 26.35 (+0.7%)
|
31.79
est: 36.99 (-14.1%)
|
39.98
est: 39.40 (+1.5%)
|
49.20
est: 48.57 (+1.3%)
|
56.30
54.08 – 58.27
+15.9% YoY
|
67.00
64.61 – 68.79
+19.0% YoY
|
82.20
80.09 – 83.75
+22.7% YoY
|
Historical Ratings (3M)
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-08 | A- | 4/5 | 5/5 | 5/5 | 5/5 | 1/5 | 3/5 | 2/5 |
| 2026-05-07 | A- | 4/5 | 5/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-05-01 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-30 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-28 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-27 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-24 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-23 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-22 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-21 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-20 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-17 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-16 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-15 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-14 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-13 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
| 2026-04-10 | B+ | 3/5 | 4/5 | 5/5 | 5/5 | 1/5 | 3/5 | 1/5 |
Owner Earnings
Owner's Earnings (history)
From
To
Owner alignment
Owner's Earnings TTM
4.79B
OE per share TTM
57.06
Owner's Yield
8.53%
Maintenance CapEx ratio
4.79%
Maint CapEx / Avg PPE
24.1%
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.
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
12.37M
Shares Outstanding
83.99M
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
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Aya Inoue | EO and Head of Marketing & Design Office, AI Integration Dept. Facilities & Logistics Dept. | — | — |
| Daisuke Kanai | Exe. Off., GM of Sales Dept & Director | — | male |
| Hideaki Fujita | Executive Officer & GM of West Tokyo Sales Division | — | — |
| Hiroaki Matsuki | Executive Officer and General Manager of Western Japan Division | — | — |
| Kumiko Kawabata | Managing Executive Officer & Director | — | female |
| Shigeo Fujimoto | Chief Financial Officer, Executive Officer, Chief of Group Corporate Management & Director | — | — |
| Shin Kebukawa | Chief of Group Corporate Management & Accounting Department and Executive Officer | — | — |
| Shun Tanaka | Exe. Officer, Chief Info. Security Ofcr and Chief of IT Support & Digital Solutions Bus Dept | — | — |
| Takayuki Funahashi | President, Chief Executive Officer & Representative Director | — | — |
| Tomoyuki Kaeriyama | Exec Off, Vice GM of Grp Content Dev Div., Chief of AI Int Dept & Chief of Dig Sol. Bus Dept | — | — |
| Yoshio Ohata | Executive Officer, GM of Group Content Development & Open Seminars Division | — | 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.
Community Opinion for 6200.T
Short-term intention
Target Price Distribution
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.
