Subscribe

Musashi Seimitsu Industry Co., Ltd. (7220.T)

JPY3,470.00 +105.00 (+3.12%)
JP JPX Consumer Cyclical Auto - Parts
Address 39-5 Daizen 441-8560
Toyohashi, JP
CEO Hiroshi Otsuka
IPO 2004-03-24
ISIN JP3912700006

Explore sections of this company profile

Description

Musashi Seimitsu Industry Co., Ltd. operates as a global manufacturer and supplier of diverse components for the transportation sector. The company's product line includes various automotive parts, notably powertrain systems, along with crucial linkage and suspension elements. Furthermore, it manufactures and distributes essential drive components, such as transmission gears and camshafts, for motorcycles, all-terrain vehicles (ATVs), and general-purpose engines. Musashi Seimitsu has forged a strategic alliance with Aquarius Engines (A.M) Ltd., encompassing the research, development, assembly, distribution, marketing, and sales of Aquarius engines and generators. Founded in 1938, this Toyohashi, Japan-headquartered company was originally known as Musashi Sangyo before adopting its present name in September 1963.

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
JPY3,470.00 +105.00 (+3.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
1.12
Float Shares
43.99M
Free Float %
67.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+19.19% +23.71% +95.90% +178.73% +112.16% +139.58% +134.34% +247.90% +197.27% +443.07% +565.95%
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
3,470.00
DCF (Unlevered) 2,030.44 -41.5%
DCF (Levered) 3,892.96 +12.2%

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) 80% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.75
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +0.0% Q1'26: +4.0% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    -83.8% Q1'26: -25.0% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +6.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +5.7% Q1'26: +8.3% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +6.0% Q1'26: +9.5% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    2.60× Q1'26: 1.95× (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 (1.77) × ERP
WACC = 78% × Ke + 22% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,997.21 Current price: 3,470.00
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
5 Rev. Ana.
4 EPS Ana.
Mar 2027
5 Rev. Ana.
5 EPS Ana.
Mar 2028
5 Rev. Ana.
5 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
158.21B
est: 158.66B (-0.3%)
164.40B
est: 162.78B (+1.0%)
180.52B
est: 178.02B (+1.4%)
237.91B
est: 235.61B (+1.0%)
255.93B
est: 253.80B (+0.8%)
236.36B
est: 238.83B (-1.0%)
204.71B
est: 198.79B (+3.0%)
241.90B
est: 231.65B (+4.4%)
301.50B
est: 297.34B (+1.4%)
349.92B
est: 356.42B (-1.8%)
347.20B
est: 342.59B (+1.3%)
347.13B
333.59B – 378.80B
+1.3% YoY
376.55B
360.17B – 407.99B
+8.5% YoY
408.98B
408.78B – 409.18B
+8.6% YoY
443.30B
424.02B – 480.31B
+8.4% YoY
EBITDA
23.61B
est: 17.08B (+38.3%)
26.69B
est: 17.52B (+52.3%)
26.24B
est: 19.16B (+36.9%)
36.03B
est: 25.36B (+42.1%)
34.49B
est: 27.32B (+26.2%)
9.50B
est: 25.71B (-63.0%)
26.51B
est: 21.40B (+23.9%)
26.32B
est: 24.93B (+5.6%)
27.28B
est: 32.00B (-14.8%)
36.35B
est: 38.36B (-5.3%)
36.64B
est: 36.87B (-0.6%)
37.36B
35.91B – 40.77B
+1.3% YoY
40.53B
38.77B – 43.91B
+8.5% YoY
44.02B
44.00B – 44.04B
+8.6% YoY
47.71B
45.64B – 51.70B
+8.4% YoY
EBIT
12.15B
est: 6.82B (+78.2%)
11.09B
est: 7.00B (+58.5%)
11.17B
est: 7.65B (+45.9%)
16.83B
est: 10.13B (+66.2%)
15.52B
est: 10.91B (+42.3%)
-9.12B
est: 10.27B (-188.8%)
10.29B
est: 8.55B (+20.4%)
9.36B
est: 9.96B (-6.0%)
8.37B
est: 12.78B (-34.5%)
16.52B
est: 19.96B (-17.2%)
17.72B
est: 19.19B (-7.7%)
19.44B
18.69B – 21.22B
+1.3% YoY
21.09B
20.17B – 22.85B
+8.5% YoY
22.91B
22.90B – 22.92B
+8.6% YoY
24.83B
23.75B – 26.90B
+8.4% YoY
Net Income
6.38B
est: 7.18B (-11.1%)
6.81B
est: 7.95B (-14.3%)
6.32B
est: 6.70B (-5.7%)
10.35B
est: 9.87B (+4.9%)
9.89B
est: 11.62B (-15.0%)
-6.90B
est: 2.58B (-367.5%)
7.38B
est: 4.38B (+68.5%)
5.43B
est: 4.51B (+20.4%)
2.44B
est: 3.14B (-22.4%)
7.92B
est: 9.08B (-12.8%)
7.78B
est: 9.93B (-21.6%)
4.71B
1.83B – 7.58B
-52.6% YoY
15.41B
12.06B – 20.10B
+227.3% YoY
20.62B
18.36B – 22.94B
+33.8% YoY
24.20B
22.50B – 25.91B
+17.4% YoY
SGA
11.76B
est: 13.67B (-14.0%)
11.29B
est: 14.02B (-19.5%)
12.60B
est: 15.33B (-17.9%)
15.92B
est: 20.30B (-21.5%)
21.83B
est: 21.86B (-0.2%)
22.09B
est: 20.57B (+7.4%)
20.13B
est: 17.12B (+17.6%)
21.57B
est: 19.95B (+8.1%)
25.76B
est: 25.61B (+0.6%)
24.37B
est: 30.70B (-20.6%)
30.60B
est: 29.51B (+3.7%)
29.90B
28.74B – 32.63B
+1.3% YoY
32.44B
31.03B – 35.14B
+8.5% YoY
35.23B
35.21B – 35.25B
+8.6% YoY
38.19B
36.53B – 41.37B
+8.4% YoY
EPS
102.26
est: 109.57 (-6.7%)
109.15
est: 121.28 (-10.0%)
101.24
est: 102.22 (-1.0%)
165.85
est: 150.67 (+10.1%)
155.54
est: 177.44 (-12.3%)
-105.94
est: 39.39 (-369.0%)
113.13
est: 66.83 (+69.3%)
83.20
est: 68.86 (+20.8%)
37.31
est: 46.85 (-20.4%)
121.24
est: 138.93 (-12.7%)
118.79
est: 147.70 (-19.6%)
62.79
28.01 – 115.71
-57.5% YoY
233.82
184.07 – 306.79
+272.4% YoY
312.35
280.29 – 350.16
+33.6% YoY
369.45
343.40 – 395.50
+18.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C+ 2/5 3/5 2/5 3/5 1/5 1/5 3/5
2026-05-11 C+ 2/5 3/5 2/5 3/5 1/5 1/5 3/5
2026-05-08 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-05-07 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-05-01 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-30 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-28 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-27 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-24 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-23 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-22 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-21 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-20 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-17 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-16 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.61B
OE per share TTM
85.95
Owner's Yield
1.62%
Maintenance CapEx ratio
81.81%
Maint CapEx / Avg PPE
38.9%

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 90 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 0.36% 81.3K 0.85%
2 Avantis International Small Cap Value ETF AVDV 0.17% 31.96M 0.36%
3 iShares Electric Vehicles and Driving Technology UCITS ETF ECAR.L 0.14% 901.9K 0.40%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.14% 547.9K 0.58%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.08% 216.9K 0.50%
6 State Street SPDR S&P International Small Cap ETF GWX 0.08% 706.2K 0.40%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.07% 396.0K 0.58%
8 Dimensional - International Small Cap ETF DFIS 0.07% 3.80M 0.39%
9 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.06% 9.15M 0.06%
10 Schwab Fundamental International Small Company Index ETF FNDC 0.06% 1.77M 0.39%

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
1.53M
Shares Outstanding
65.54M

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
Hiroshi Otsuka President, Chief Executive Officer, Chief Energy Solution Business Officer & Director 101M male
Hideaki Asakura Managing Director of Kyushu Musashi Seimitsu Co., Ltd.
Kenji Morisaki Chief Operating Officer, Risk Management Officer & Director male
Koji Horibe Chief Quality Officer male
Masaru Maeda Executive Officer, Chief e-Mobility Business Officer, Chief R&D Officer & Compliance Officer male
Motohiro Ouchi Chief Sales Officer
Satomi Ishikawa Executive Officer & Chief Marketing Officer
Seiki Kajiwara Chief Technology Officer
Takayuki Miyata Regional CEO of Europe male
Takeshi Isaku Chief Innovation Officer male
Toshihisa Otsuka Chief Purchasing Officer male
Tracey Sivill Vice President, Chief Financial Officer, CHO, Global IT off. & Director female
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