Subscribe

EXEDY Corporation (7278.T)

JPY5,920.00 +70.00 (+1.20%)
JP JPX Consumer Cyclical Auto - Parts
Address 1-1-1 Kidamotomiya 572-8570
Neyagawa, JP
CEO Tetsuya Yoshinaga
Website exedy.com
IPO 2001-01-01
ISIN JP3161160001

Explore sections of this company profile

Description

EXEDY Corporation, together with its affiliated enterprises, is a manufacturer and distributor of parts for both manual and automatic vehicle transmissions, primarily operating in Japan. Their product portfolio for passenger cars, trucks, and buses includes crucial components like clutch covers, clutch discs, torque converters, and specialized parts for automatic transmissions and motorsports. For heavy construction equipment, the company supplies distinct power shift transmissions, retarders, and damper discs. They also produce differential direct connection type power shift transmissions designed for industrial vehicles, such as forklifts, and dual clutches for agricultural machinery. Furthermore, EXEDY offers a diverse array of clutch types, including dry and wet type centrifugal clutches, wet type multi-plate clutches with coil springs, wet type multi-plate clutches with DSPs, and one-way clutches. The company, founded in 1950, was initially known as Daikin Manufacturing Co., Ltd. before officially changing its name to EXEDY Corporation in 1995. Its main offices are located in Neyagawa, 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
JPY5,920.00 +70.00 (+1.20%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
167.9K
Beta
0.20
Float Shares
21.31M
Free Float %
58.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.80% +5.23% +2.13% +0.65% +14.71% +9.47% +44.61% +190.37% +288.79% +144.61% +700.00%
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
5,920.00
DCF (Unlevered) 41,665.03 +603.8%
DCF (Levered) 57,932.99 +878.6%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 +1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.70
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    -1.8% Q1'26: +1.7% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +23.1% Q1'26: +3.0% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +8.1% Q1'26: +16.0% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +7.9% Q1'26: +9.6% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +8.4% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    -12.8% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    1.46× Q1'26: 1.26× (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 (0.20) × ERP
WACC = 81% × Ke + 19% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 41,665.03 Current price: 5,920.00
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
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
256.01B
est: 254.23B (+0.7%)
268.75B
est: 268.54B (+0.1%)
268.19B
est: 262.40B (+2.2%)
283.32B
est: 283.83B (-0.2%)
282.40B
est: 286.87B (-1.6%)
263.90B
est: 269.52B (-2.1%)
227.42B
est: 221.43B (+2.7%)
261.10B
est: 255.00B (+2.4%)
285.64B
est: 290.00B (-1.5%)
308.34B
est: 310.42B (-0.7%)
309.56B
est: 310.00B (-0.1%)
308.00B
305.78B – 310.22B
-0.6% YoY
306.74B
304.53B – 308.95B
-0.4% YoY
310.45B
306.00B – 314.90B
+1.2% YoY
EBITDA
32.25B
est: 26.81B (+20.3%)
38.30B
est: 28.32B (+35.2%)
39.61B
est: 27.67B (+43.2%)
41.04B
est: 29.93B (+37.1%)
38.31B
est: 30.25B (+26.6%)
37.82B
est: 28.42B (+33.1%)
31.41B
est: 23.35B (+34.5%)
36.76B
est: 26.89B (+36.7%)
31.80B
est: 30.58B (+4.0%)
35.69B
est: 37.95B (-5.9%)
37.26B
est: 37.90B (-1.7%)
37.65B
37.38B – 37.92B
-0.6% YoY
37.50B
37.23B – 37.77B
-0.4% YoY
37.95B
37.41B – 38.50B
+1.2% YoY
EBIT
17.89B
est: 9.79B (+82.7%)
21.31B
est: 10.34B (+106.1%)
23.16B
est: 10.10B (+129.2%)
24.43B
est: 10.93B (+123.5%)
21.20B
est: 11.05B (+92.0%)
19.35B
est: 10.38B (+86.5%)
12.85B
est: 8.53B (+50.7%)
17.30B
est: 9.82B (+76.2%)
11.87B
est: 11.17B (+6.3%)
16.42B
est: 33.05B (-50.3%)
22.92B
est: 33.00B (-30.6%)
32.79B
32.55B – 33.03B
-0.6% YoY
32.66B
32.42B – 32.89B
-0.4% YoY
33.05B
32.58B – 33.53B
+1.2% YoY
Net Income
9.50B
est: 8.51B (+11.7%)
12.01B
est: 9.32B (+28.9%)
14.24B
est: 11.27B (+26.3%)
15.79B
est: 13.98B (+13.0%)
12.97B
est: 11.98B (+8.2%)
9.49B
est: 10.02B (-5.2%)
4.98B
est: 4.76B (+4.7%)
12.48B
est: 9.41B (+32.5%)
4.59B
est: 7.27B (-36.9%)
-10.02B
est: -7.11B (-41.0%)
12.74B
est: 14.05B (-9.3%)
14.27B
14.13B – 14.40B
+1.6% YoY
15.85B
15.74B – 17.36B
+11.1% YoY
16.49B
16.16B – 19.26B
+4.1% YoY
SGA
24.22B
est: 23.89B (+1.4%)
24.50B
est: 25.23B (-2.9%)
23.60B
est: 24.65B (-4.3%)
24.26B
est: 26.67B (-9.0%)
23.64B
est: 26.95B (-12.3%)
22.46B
est: 25.32B (-11.3%)
19.77B
est: 20.80B (-5.0%)
22.72B
est: 23.96B (-5.2%)
24.14B
est: 27.25B (-11.4%)
28.80B
est: 29.85B (-3.5%)
27.26B
est: 29.81B (-8.6%)
29.62B
29.40B – 29.83B
-0.6% YoY
29.50B
29.28B – 29.71B
-0.4% YoY
29.85B
29.43B – 30.28B
+1.2% YoY
EPS
197.94
est: 203.11 (-2.5%)
250.17
est: 222.43 (+12.5%)
296.39
est: 269.08 (+10.2%)
328.66
est: 333.57 (-1.5%)
269.51
est: 285.93 (-5.7%)
198.33
est: 239.07 (-17.0%)
106.25
est: 113.63 (-6.5%)
265.92
est: 224.67 (+18.4%)
97.80
est: 173.61 (-43.7%)
-213.43
est: -194.53 (-9.7%)
304.15
est: 384.35 (-20.9%)
390.39
386.73 – 394.05
+1.6% YoY
452.90
430.70 – 475.10
+16.0% YoY
484.57
442.04 – 527.10
+7.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-25 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-14 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-12 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-01 A- 4/5 4/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A- 4/5 4/5 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 5/5 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 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 3/5 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
2026-04-15 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
30.59B
OE per share TTM
837.14
Owner's Yield
13.42%
Maintenance CapEx ratio
33.12%
Maint CapEx / Avg PPE
49.9%

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 76 ETFs 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
2.09M
Shares Outstanding
36.55M

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 Toyohara Sr. Exec. Officer, GM of the Business Strategy Promotion Division & Representative Director male
Hisashi Honjo Managing Executive Officer, Executive GM of Quality Assurance Headquarters male
Junji Yamakawa Managing Executive Officer & Executive GM of Purchasing Headquarter male
Tetsuya Yoshinaga Chairman, Chief Executive Officer & President male
Yoshihiro Yamamura Senior Executive Officer male
Yuzuru Hirose Executive Managing Officer, Exec. GM of Sales Headquarters & 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