Subscribe

TDSE Inc. (7046.T)

JPY1,301.00 -50.00 (-3.70%)
JP JPX Technology Information Technology Services
Address Tokyo Opera City Tower 163-1427
Tokyo, JP
CEO Naoki Togaki
Website tdse.jp
IPO 2018-12-18
ISIN JP3545250007

Explore sections of this company profile

Description

Operating primarily from Tokyo, Japan, TDSE Inc. delivers specialized consulting services focused on information technology and complex computer systems. Their extensive range of offerings encompasses digital transformation (DX) and data analytics advisory, social media intelligence, building robust analytical infrastructure, and developing alongside managing analytical applications. They further assist clients with harnessing Internet of Things (IoT) data, deploying learning-based solutions, and cultivating data science expertise. The company also provides its own innovations, including Scorobo, an artificial intelligence engine utilized in diverse industries such as finance, digital marketing, manufacturing, critical infrastructure, human resources, and telematics. Additionally, they supply NetBase, an advanced social listening platform for thorough corporate social analysis. Founded in 2013, the firm was previously known as Tecnos Data Science Engineering Incorporated until its name change to TDSE Inc. in November 2021.

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
JPY1,301.00 -50.00 (-3.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.6K
Beta
0.52
Float Shares
971.5K
Free Float %
46.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.88% -7.39% -6.30% -10.92% -22.49% -14.35% +1.12% -37.41% -29.64% -81.06% -81.06%
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
1,301.00
DCF (Unlevered) 2,752.33 +111.6%
DCF (Levered) 2,682.15 +106.2%

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 2026-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.33
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +11.4% Q1'26: +13.2% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +27.4% Q1'26: +108.7% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +7.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +7.1% Q1'26: +8.0% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +69.0% Q1'26: +104.6% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +0.4% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.00× Q1'26: 0.00× (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 (0.50) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,968.88 Current price: 1,301.00
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 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.
Revenue
1.35B
est: 1.35B (+0.1%)
1.38B
est: 1.41B (-2.4%)
1.32B
est: 1.37B (-3.4%)
1.72B
est: 1.47B (+17.7%)
2.42B
est: 1.59B (+52.4%)
2.52B
est: 1.71B (+47.4%)
2.70B
est: 2.70B (+0.0%)
3.00B
3.00B – 3.00B
+11.1% YoY
EBITDA
200.32M
est: 178.19M (+12.4%)
133.38M
est: 186.10M (-28.3%)
61.91M
est: 180.69M (-65.7%)
226.82M
est: 193.22M (+17.4%)
275.75M
est: 209.05M (+31.9%)
284.20M
est: 182.30M (+55.9%)
221.64M
est: 287.74M (-23.0%)
317.85M
317.85M – 317.85M
+10.5% YoY
EBIT
195.14M
est: 169.76M (+15.0%)
126.18M
est: 177.30M (-28.8%)
50.64M
est: 172.14M (-70.6%)
217.99M
est: 184.08M (+18.4%)
265.83M
est: 199.16M (+33.5%)
271.62M
est: 167.94M (+61.7%)
198.78M
est: 265.08M (-25.0%)
293.50M
293.50M – 293.50M
+10.7% YoY
Net Income
146.28M
est: 114.55M (+27.7%)
90.37M
est: 52.90M (+70.8%)
190.88M
est: 180.99M (+5.5%)
148.33M
est: 59.98M (+147.3%)
168.81M
est: 78.31M (+115.6%)
200.29M
est: 95.60M (+109.5%)
136.56M
137.01M
137.01M – 137.01M
SGA
364.54M
est: 355.36M (+2.6%)
430.40M
est: 371.14M (+16.0%)
412.13M
est: 360.36M (+14.4%)
485.81M
est: 385.35M (+26.1%)
546.64M
est: 416.91M (+31.1%)
571.23M
est: 443.13M (+28.9%)
674.01M
est: 699.43M (-3.6%)
768.32M
768.32M – 768.32M
+9.8% YoY
EPS
76.40
est: 55.00 (+38.9%)
44.08
est: 25.40 (+73.5%)
93.11
est: 86.90 (+7.1%)
72.19
est: 28.80 (+150.7%)
81.76
est: 37.60 (+117.4%)
96.59
est: 45.90 (+110.4%)
65.56
65.53
65.53 – 65.53
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-17 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-16 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.31M
OE per share TTM
0.63
Owner's Yield
0.05%
Maintenance CapEx ratio
17.35%
Maint CapEx / Avg PPE
0.8%

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

This company is not held by any ETF in our universe.

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
1.48M
Shares Outstanding
2.09M

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
Kohei Kesoku Managing Exec Officer, MD, Head of Consulting Div, Head of AI Agent Div & Dir male
Naoki Togaki Chief Executive Officer, President & Representative Director male
Seiichi Ikeno Managing Exec Officer, MD, Head of Product Div, Dir & Deputy GM of AI Agent Div 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