Subscribe

Toyoda Gosei Co., Ltd. (7282.T)

JPY5,062.00 +86.00 (+1.73%)
JP JPX Consumer Cyclical Auto - Parts
Address 1 Haruhinagahata 452-8564
Kiyosu, JP
CEO Katsumi Saito
IPO 2001-01-01
ISIN JP3634200004

Explore sections of this company profile

Also trades on Other OTC · TGOSY (USD) Tokyo Stock Exchange · 7282.T (JPY)
Description

Toyoda Gosei Co., Ltd. manufactures and sells automotive parts, optoelectronic products, and general industry products. The company offers weatherstrips, such as opening trim weatherstrips, door glass runs, door and outer weatherstrips, and back weatherstrips; functional components, including fuel tank module components, battery components, engine components, and chassis and drive train parts; interior and exterior parts, such as radiator grilles, plastic fuel filler pipes and plastic turbo ducts; and safety system products, such as airbags, steering wheels, and other products. It also provides solar LEDs, UV-C LED modules, and UV-C LED water purification units; and general industry products, including air conditioning products, home construction components, construction, and industrial machinery parts. It has operations in Japan, the Americas, Europe, Africa, China, India, and Asia. Toyoda Gosei Co., Ltd. was incorporated in 1949 and is headquartered in Kiyosu, 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
JPY5,062.00 +86.00 (+1.73%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
571.4K
Beta
0.58
Float Shares
58.41M
Free Float %
49.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.96% +3.19% +4.32% -5.19% +35.21% +19.90% +72.02% +106.64% +73.13% +122.96% +99.88%
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
5,062.00
DCF (Unlevered) 22,690.98 +348.3%
DCF (Levered) 50,850.89 +904.6%

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) 43% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.20
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 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%
    +8.2% Q1'26: +15.9% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +72.7% Q1'26: +365.8% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +5.2% Q1'26: +3.6% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +7.2% Q1'26: +9.4% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +10.3% Q1'26: +12.6% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    -1.2% Q1'26: -4.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    0.90× Q1'26: 0.70× (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 (0.58) × ERP
WACC = 83% × Ke + 17% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 22,690.98 Current price: 5,062.00
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
6 Rev. Ana.
7 EPS Ana.
Mar 2027
3 Rev. Ana.
6 EPS Ana.
Mar 2028
6 Rev. Ana.
6 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
727.85B
est: 708.07B (+2.8%)
781.89B
est: 771.33B (+1.4%)
755.60B
est: 743.69B (+1.6%)
807.96B
est: 801.40B (+0.8%)
840.71B
est: 835.71B (+0.6%)
812.94B
est: 818.35B (-0.7%)
721.50B
est: 733.36B (-1.6%)
830.24B
est: 814.51B (+1.9%)
951.88B
est: 935.87B (+1.7%)
1.07T
est: 1.08T (-0.5%)
1.06T
est: 1.06T (-0.3%)
1.13T
1.11T – 1.17T
+6.7% YoY
1.21T
1.19T – 1.23T
+6.8% YoY
1.28T
1.18T – 1.42T
+5.6% YoY
1.34T
1.27T – 1.42T
+4.6% YoY
1.37T
1.30T – 1.46T
+2.5% YoY
EBITDA
81.04B
est: 75.26B (+7.7%)
87.39B
est: 81.99B (+6.6%)
81.67B
est: 79.05B (+3.3%)
74.07B
est: 85.18B (-13.0%)
74.76B
est: 88.83B (-15.8%)
76.48B
est: 86.99B (-12.1%)
80.06B
est: 77.95B (+2.7%)
74.45B
est: 86.58B (-14.0%)
86.69B
est: 99.48B (-12.9%)
124.13B
est: 170.87B (-27.4%)
121.79B
est: 168.85B (-27.9%)
180.09B
176.09B – 186.35B
+6.7% YoY
192.40B
188.33B – 196.03B
+6.8% YoY
203.18B
188.09B – 224.94B
+5.6% YoY
212.48B
202.20B – 226.12B
+4.6% YoY
217.71B
207.17B – 231.68B
+2.5% YoY
EBIT
41.60B
est: 39.76B (+4.6%)
42.82B
est: 43.31B (-1.1%)
40.68B
est: 41.76B (-2.6%)
41.53B
est: 45.00B (-7.7%)
40.98B
est: 46.93B (-12.7%)
38.98B
est: 45.96B (-15.2%)
42.24B
est: 41.18B (+2.6%)
32.51B
est: 45.74B (-28.9%)
39.06B
est: 52.55B (-25.7%)
73.28B
est: 124.17B (-41.0%)
68.54B
est: 122.70B (-44.1%)
130.87B
127.96B – 135.42B
+6.7% YoY
139.82B
136.86B – 142.45B
+6.8% YoY
147.65B
136.69B – 163.46B
+5.6% YoY
154.41B
146.94B – 164.32B
+4.6% YoY
158.21B
150.55B – 168.36B
+2.5% YoY
Net Income
21.16B
est: 23.05B (-8.2%)
20.26B
est: 22.57B (-10.3%)
16.23B
est: 22.12B (-26.6%)
21.36B
est: 25.37B (-15.8%)
23.31B
est: 22.67B (+2.8%)
11.23B
est: 10.52B (+6.7%)
35.21B
est: 22.84B (+54.2%)
23.35B
est: 21.41B (+9.1%)
16.01B
est: 23.17B (-30.9%)
51.45B
est: 51.68B (-0.4%)
36.33B
est: 37.97B (-4.3%)
52.32B
44.62B – 60.02B
+37.8% YoY
59.31B
54.63B – 63.99B
+13.4% YoY
66.89B
61.60B – 72.17B
+12.8% YoY
74.09B
71.67B – 76.52B
+10.8% YoY
88.64B
83.06B – 96.03B
+19.6% YoY
SGA
20.40B
est: 49.37B (-58.7%)
25.51B
est: 53.78B (-52.6%)
25.31B
est: 51.85B (-51.2%)
28.31B
est: 55.87B (-49.3%)
27.69B
est: 58.26B (-52.5%)
24.95B
est: 57.05B (-56.3%)
20.44B
est: 51.13B (-60.0%)
50.56B
est: 56.79B (-11.0%)
62.18B
est: 65.25B (-4.7%)
69.03B
est: 75.59B (-8.7%)
74.72B
est: 74.70B (+0.0%)
79.67B
77.90B – 82.44B
+6.7% YoY
85.12B
83.32B – 86.72B
+6.8% YoY
89.89B
83.21B – 99.51B
+5.6% YoY
94.00B
89.45B – 100.04B
+4.6% YoY
96.31B
91.65B – 102.49B
+2.5% YoY
EPS
163.44
est: 181.39 (-9.9%)
156.49
est: 177.61 (-11.9%)
125.41
est: 174.03 (-27.9%)
165.03
est: 199.62 (-17.3%)
180.08
est: 178.33 (+1.0%)
86.73
est: 82.80 (+4.7%)
271.99
est: 179.68 (+51.4%)
180.39
est: 168.43 (+7.1%)
123.61
est: 184.57 (-33.0%)
400.22
est: 403.88 (-0.9%)
285.99
est: 311.41 (-8.2%)
419.10
355.20 – 477.77
+34.6% YoY
471.52
434.87 – 509.38
+12.5% YoY
531.11
490.35 – 574.53
+12.6% YoY
589.80
570.50 – 609.10
+11.0% YoY
705.60
661.19 – 764.47
+19.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-28 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-27 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-26 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-25 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-22 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-21 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-20 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-19 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-18 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-15 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-14 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-13 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-12 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-07 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-01 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-04-30 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
104.16B
OE per share TTM
827.68
Owner's Yield
17.72%
Maintenance CapEx ratio
21.10%
Maint CapEx / Avg PPE
34.4%

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 120 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Cambria Foreign Shareholder Yield ETF FYLD 0.97% 6.46M 0.59%
2 Vident International Equity Strategy ETF VIDI 0.54% 2.12M 0.61%
3 Avantis International Small Cap Value ETF AVDV 0.44% 82.92M 0.36%
4 Dimensional - International Small Cap Value ETF DISV 0.21% 10.02M 0.42%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.21% 530.2K 0.50%
6 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.21% 1.17M 0.58%
7 iShares International Equity Factor ETF INTF 0.17% 6.00M 0.16%
8 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.16% 1.74M 0.39%
9 Xtrackers FTSE Developed ex US Multifactor ETF DEEF 0.15% 82.7K 0.24%
10 JPMorgan International Value ETF JIVE 0.15% 4.81M 0.55%

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
2.12M
Shares Outstanding
117.25M

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 Yasuda Executive VP, COO, CMO, Chief of Carbon Neutrality and Env., Chief of Corp. Strategy HQ& Director male
Katsumi Saito President, Chief Executive Officer & Director male
Kazuhiko Nagao Deputy Chief of Carbon Neutrality & Environment Promotion Division male
Makoto Hasegawa GM of Sales Division 1, Corporate Officer & Chief Strategic Marketing Officer male
Masashi Umeda Chief of General Administration & HR Headquarters and CHRO
Masayoshi Hachisuka Chief Financial Officer, Chief of IT Digital, Deputy Chief of Corporate Strategy, Executive Officer & Director male
Mitsuhiro Nawashiro Director, Chief Technology Officer and Chief of Research & Development Headquarters male
Tadashi Yamamoto Chief of SS Business Area, Deputy Chief of Automotive Business Headquarters & Corporate Officer
Yasushi Okada Chief of Regional Headquarters - Europe & Africa, Deputy Chief of SS Business and Corporate Officer male
Yutaka Ogasawara Chief of FC Business & WS Business Areas and Corporate Officer 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