Subscribe

Aisin Corporation (7259.T)

JPY2,263.50 +2.00 (+0.09%)
JP JPX Consumer Cyclical Auto - Parts
Address 2-1 Asahi-machi 448-8650
Kariya, JP
CEO Shinnosuke Hayashi
Website aisin.com
IPO 2001-01-01
ISIN JP3102000001

Explore sections of this company profile

Also trades on Other OTC · ASEKF (USD) Other OTC · ASEKY (USD) Tokyo Stock Exchange · 7259.T (JPY)
Description

Aisin Corporation manufactures and sells automotive parts, lifestyle, and energy and wellness related products in Japan. It provides eAxle; hybrid transmission; AT, CVT, and MT; thermal management products; fuel cell electric products; engine related products; parking and driving assistance systems; brakes; steering; doors and roofs; aerodynamic devices; battery frame parts; seat related products; cabin monitoring; and other products, as well as MaaS, car navigation related, and aftermarket products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; and Peltier modules that are thermoelectric conversion devices. In addition, it provides YYProbe, a real time speech recognition application; AIR, a technology that allows conversion of water molecules in the air into water particles; pendulum acceleration reduction system; fiber laser; and audio equipment under the TAOC name. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

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
JPY2,263.50 +2.00 (+0.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.57
Float Shares
499.71M
Free Float %
69.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.63% +1.86% -3.01% -13.17% -13.18% -19.66% +30.95% +80.79% +50.84% +60.90% +371.08%
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
2,263.50
DCF (Unlevered) 13,733.01 +506.7%
DCF (Levered) 15,514.60 +585.4%

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) 43% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 6 +1
Hold 8 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.56
Grey zone
Piotroski F-Score
9 / 9
Strong
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
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +4.5% Q1'26: +4.2% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +68.8% Q1'26: +15.4% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +1.6% Q1'26: +3.0% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +4.6% Q1'26: +6.3% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +7.4% Q1'26: +13.1% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    -5.5% Q1'26: -3.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    1.37× Q1'26: 1.13× (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 (0.60) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 13,733.01 Current price: 2,263.50
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
14 Rev. Ana.
14 EPS Ana.
Mar 2027
12 Rev. Ana.
12 EPS Ana.
Mar 2028
12 Rev. Ana.
12 EPS Ana.
Mar 2029
7 Rev. Ana.
7 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Revenue
2.96T
est: 2.95T (+0.6%)
3.25T
est: 3.21T (+1.1%)
3.56T
est: 3.54T (+0.6%)
3.91T
est: 3.88T (+0.8%)
4.04T
est: 4.00T (+1.2%)
3.78T
est: 3.76T (+0.6%)
3.53T
est: 3.48T (+1.4%)
3.92T
est: 3.89T (+0.8%)
4.40T
est: 4.35T (+1.3%)
4.91T
est: 4.90T (+0.2%)
4.90T
est: 4.84T (+1.1%)
5.05T
4.93T – 5.12T
+4.2% YoY
5.26T
5.03T – 5.38T
+4.2% YoY
5.42T
5.14T – 5.76T
+3.1% YoY
5.60T
5.55T – 5.64T
+3.2% YoY
5.88T
5.59T – 6.13T
+5.0% YoY
EBITDA
326.78B
est: 304.22B (+7.4%)
370.91B
est: 331.50B (+11.9%)
408.28B
est: 365.75B (+11.6%)
461.12B
est: 400.54B (+15.1%)
417.66B
est: 412.65B (+1.2%)
339.14B
est: 388.25B (-12.7%)
387.24B
est: 359.10B (+7.8%)
414.63B
est: 401.16B (+3.4%)
339.40B
est: 448.68B (-24.4%)
407.25B
est: 480.31B (-15.2%)
461.25B
est: 474.57B (-2.8%)
494.56B
482.66B – 502.12B
+4.2% YoY
515.45B
493.14B – 526.85B
+4.2% YoY
531.30B
503.38B – 564.76B
+3.1% YoY
548.35B
544.25B – 552.44B
+3.2% YoY
575.75B
548.13B – 600.44B
+5.0% YoY
EBIT
165.75B
est: 120.07B (+38.0%)
184.72B
est: 130.84B (+41.2%)
211.11B
est: 144.36B (+46.2%)
247.69B
est: 158.08B (+56.7%)
191.24B
est: 162.86B (+17.4%)
83.59B
est: 153.24B (-45.5%)
133.78B
est: 141.73B (-5.6%)
156.01B
est: 158.33B (-1.5%)
62.21B
est: 177.09B (-64.9%)
132.95B
est: 313.30B (-57.6%)
188.41B
est: 309.55B (-39.1%)
322.59B
314.82B – 327.52B
+4.2% YoY
336.21B
321.67B – 343.65B
+4.2% YoY
346.55B
328.34B – 368.38B
+3.1% YoY
357.67B
355.00B – 360.34B
+3.2% YoY
375.55B
357.53B – 391.65B
+5.0% YoY
Net Income
77.32B
est: 76.44B (+1.2%)
100.33B
est: 85.93B (+16.8%)
126.65B
est: 103.90B (+21.9%)
134.55B
est: 124.96B (+7.7%)
110.12B
est: 106.97B (+2.9%)
24.06B
est: 31.80B (-24.3%)
105.64B
est: 66.12B (+59.8%)
141.94B
est: 135.86B (+4.5%)
37.67B
est: 66.93B (-43.7%)
90.81B
est: 57.77B (+57.2%)
107.59B
est: 99.16B (+8.5%)
145.25B
134.22B – 156.29B
+46.5% YoY
163.76B
142.54B – 190.21B
+12.7% YoY
189.70B
178.05B – 241.29B
+15.8% YoY
204.45B
191.60B – 282.94B
+7.8% YoY
260.88B
244.60B – 275.42B
+27.6% YoY
SGA
249.49B
est: 217.37B (+14.8%)
280.20B
est: 236.87B (+18.3%)
295.73B
est: 261.34B (+13.2%)
276.29B
est: 286.19B (-3.5%)
293.78B
est: 294.85B (-0.4%)
283.09B
est: 277.42B (+2.0%)
252.88B
est: 256.58B (-1.4%)
274.66B
est: 286.64B (-4.2%)
321.82B
est: 320.59B (+0.4%)
398.89B
est: 364.75B (+9.4%)
355.70B
est: 360.39B (-1.3%)
375.58B
366.53B – 381.31B
+4.2% YoY
391.43B
374.50B – 400.09B
+4.2% YoY
403.47B
382.27B – 428.89B
+3.1% YoY
416.42B
413.31B – 419.53B
+3.2% YoY
437.23B
416.25B – 455.98B
+5.0% YoY
EPS
91.29
est: 97.91 (-6.8%)
118.18
est: 110.07 (+7.4%)
148.15
est: 133.09 (+11.3%)
163.41
est: 160.06 (+2.1%)
136.21
est: 137.02 (-0.6%)
29.76
est: 40.73 (-26.9%)
130.65
est: 84.69 (+54.3%)
175.55
est: 174.02 (+0.9%)
46.59
est: 85.73 (-45.7%)
112.31
est: 78.54 (+43.0%)
137.81
est: 134.80 (+2.2%)
196.37
181.85 – 211.76
+45.7% YoY
231.30
193.14 – 257.72
+17.8% YoY
273.14
241.24 – 326.93
+18.1% YoY
313.20
259.60 – 383.37
+14.7% YoY
353.47
331.42 – 373.18
+12.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-27 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-26 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-25 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-22 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-21 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-19 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-18 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
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 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
211.20B
OE per share TTM
283.91
Owner's Yield
11.98%
Maintenance CapEx ratio
74.28%
Maint CapEx / Avg PPE
34.7%

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 232 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 VictoryShares International Free Cash Flow ETF IFLO 1.05% 1.94M 1.05%
2 Cambria Foreign Shareholder Yield ETF FYLD 1.03% 6.88M 0.59%
3 Distillate International Fundamental Stability & Value ETF DSTX 0.93% 465.7K 0.55%
4 Goldman Sachs ActiveBeta Japan Equity ETF GSJY 0.76% 641.2K 0.25%
5 Touchstone Dynamic International ETF TDI 0.51% 384.2K 1.19%
6 TD Q Global Multifactor ETF TQGM.TO 0.50% 4.68M 0.45%
7 WisdomTree International AI Enhanced Value Fund AIVI 0.48% 286.9K 0.58%
8 VictoryShares International Value Momentum ETF UIVM 0.40% 1.30M 0.39%
9 Vident International Equity Strategy ETF VIDI 0.37% 1.46M 0.61%
10 American Century Quality Diversified International ETF QINT 0.32% 2.08M 0.40%

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
2.06M
Shares Outstanding
724.57M

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
Moritaka Yoshida Chairman of the Board & President 142M male
Daisuke Kondo Executive VP, CFO, CSO, EGM of AISIN-Group Corporate Strategy Division male
Hiroaki Nanahara Senior Executive Officer, Chief Value Chain Officer & Executive GM of Value Chain Business Center
Hiromasa Okawa Sr Exec Off, Chief Americas BTO, EGM of North, Central and South America Region
Kazuto Koyama Senior Executive Officer & Executive GM of North, Central and South America Region
Masahiro Nishikawa Sr Exec Off, Chief Carbon Neutral Off & Exec GM of Carbon Neutral Promotion Center and Director male
Morito Oshita Senior Exe Officer & Exe GM of Product Development Center Chassis and Vehicle Safety Sys Div
Satoru Kasuya Senior Executive Officer & Executive GM of Product Development Center Power Train Product Division
Shinichiro Oshima Senior Executive Officer & Executive General Manager of AISIN-Group Purchasing Division
Shintaro Ito Senior Executive Officer & Representative Director male
Yoshihisa Yamamoto Executive VP, CDO, CTO, Executive GM of Product Development Center& Representative Director male
Yoshio Uchiyama General Manager of Accounting Department 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