Subscribe

TWOSTONE&Sons Co.Ltd. (7352.T)

JPY453.00 +6.00 (+1.34%)
JP JPX Industrials Staffing & Employment Services
Address Shibuya East Exit Building 150-0002
Tokyo, JP
CEO Yasushi Kawabata
Website twostone-s.com
IPO 2020-07-09
ISIN JP3830720003

Explore sections of this company profile

Description

TWOSTONE&Sons Inc. engages in the IT service business in Japan. It offers engineer matching services, in-house production consulting, branding career services, web marketing consulting, M&A advisory, and closed ASP services; engineer recruitment services, programming education services, strategic consulting, IT consulting, and B2C platform services; contract development services, carecon, engineer platform services; and strategic consulting, B2C platform services, and war consulting services. TWOSTONE&Sons Inc. was formerly known as Branding Engineer CO.,LTD. and changed its name to TWOSTONE&Sons Inc. in June 2023. The company was incorporated in 2013 and is headquartered in Tokyo, 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
JPY453.00 +6.00 (+1.34%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
260.1K
Beta
-0.09
Float Shares
7.82M
Free Float %
17.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.70% -9.16% -18.16% -41.88% -49.93% -56.35% -65.16% -45.05% +83.84% -18.83% -18.83%
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
453.00
DCF (Unlevered) 1,221.23 +169.6%
DCF (Levered) 1,745.51 +285.3%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.89
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Staffing & Employment Services: +6.7%
    +26.5% ★ Q1'26: +3.1% (vs Q1'25)
  • ✓
    EPS growth Staffing & Employment Services: +18.1%
    +159.6% ★ Q1'26: -116.8% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +4.0% ★ Q1'26: +14.0% (vs Q1'25)
  • ✗
    EBIT margin Staffing & Employment Services: +5.7%
    +4.5% Q1'26: -2.1% (vs Q1'25)
  • ✓
    ROIC Staffing & Employment Services: +12.1%
    +20.8% ★ Q1'26: -13.7% (vs Q1'25)
  • ✗
    Share dilution Staffing & Employment Services: +0.4%
    +1.0% Q1'26: -7.4% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    3.48× Q1'26: 75.17× (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 (0.03) × ERP
WACC = 82% × Ke + 18% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 1,221.23 Current price: 453.00
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 Aug 2020
actual 		Aug 2021
actual 		Aug 2022
actual 		Aug 2023
actual 		Aug 2024
actual 		Aug 2025
actual 		Aug 2026
1 Rev. Ana.
1 EPS Ana. 		Aug 2027
1 Rev. Ana.
1 EPS Ana. 		Aug 2028
1 Rev. Ana.
1 EPS Ana. 		Aug 2029
1 Rev. Ana.
1 EPS Ana. 		Aug 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
3.11B
est: 3.06B (+1.6%)
4.28B
est: 4.18B (+2.5%)
6.87B
est: 5.27B (+30.3%)
10.06B
est: 6.30B (+59.6%)
14.29B
est: 14.10B (+1.4%)
18.08B
est: 18.40B (-1.8%)
21.70B
21.70B – 21.70B
+17.9% YoY
25.30B
25.30B – 25.30B
+16.6% YoY
29.40B
29.40B – 29.40B
+16.2% YoY
34.00B
34.00B – 34.00B
+15.6% YoY
39.10B
39.10B – 39.10B
+15.0% YoY
EBITDA
105.23M
est: 114.25M (-7.9%)
139.95M
est: 155.87M (-10.2%)
241.94M
est: 196.71M (+23.0%)
410.75M
est: 234.98M (+74.8%)
645.47M
est: 1.23B (-47.4%)
1.04B
est: 1.60B (-34.7%)
1.89B
1.89B – 1.89B
+17.9% YoY
2.20B
2.20B – 2.20B
+16.6% YoY
2.56B
2.56B – 2.56B
+16.2% YoY
2.96B
2.96B – 2.96B
+15.6% YoY
3.40B
3.40B – 3.40B
+15.0% YoY
EBIT
101.15M
est: 95.57M (+5.8%)
125.09M
est: 130.40M (-4.1%)
192.98M
est: 164.56M (+17.3%)
317.51M
est: 196.58M (+61.5%)
474.87M
est: 898.63M (-47.2%)
820.00M
est: 1.17B (-30.1%)
1.38B
1.38B – 1.38B
+17.9% YoY
1.61B
1.61B – 1.61B
+16.6% YoY
1.87B
1.87B – 1.87B
+16.2% YoY
2.17B
2.17B – 2.17B
+15.6% YoY
2.49B
2.49B – 2.49B
+15.0% YoY
Net Income
80.33M
est: 91.44M (-12.1%)
75.81M
est: 62.83M (+20.7%)
134.69M
est: 167.73M (-19.7%)
170.12M
est: 235.61M (-27.8%)
188.86M
est: 181.90M (+3.8%)
494.32M
est: 641.44M (-22.9%)
832.91M
832.91M – 832.91M
+29.9% YoY
1.08B
1.08B – 1.08B
+29.9% YoY
1.58B
1.58B – 1.58B
+46.0% YoY
2.34B
2.34B – 2.34B
+47.9% YoY
3.34B
3.34B – 3.34B
+43.0% YoY
SGA
907.49M
est: 825.24M (+10.0%)
1.24B
est: 1.13B (+9.9%)
1.88B
est: 1.42B (+32.2%)
2.39B
est: 1.70B (+41.1%)
3.65B
est: 3.71B (-1.7%)
4.69B
est: 4.84B (-3.1%)
5.71B
5.71B – 5.71B
+17.9% YoY
6.65B
6.65B – 6.65B
+16.6% YoY
7.73B
7.73B – 7.73B
+16.2% YoY
8.94B
8.94B – 8.94B
+15.6% YoY
10.28B
10.28B – 10.28B
+15.0% YoY
EPS
1.94
est: 2.04 (-4.8%)
1.83
est: 1.40 (+30.7%)
3.23
est: 3.74 (-13.6%)
4.05
est: 5.25 (-22.9%)
4.45
est: 3.80 (+17.1%)
11.38
est: 13.40 (-15.1%)
17.40
17.40 – 17.40
+29.9% YoY
22.60
22.60 – 22.60
+29.9% YoY
33.00
33.00 – 33.00
+46.0% YoY
48.80
48.80 – 48.80
+47.9% YoY
69.80
69.80 – 69.80
+43.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-28 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-27 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-26 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-25 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-22 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-21 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-20 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-19 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-18 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-15 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-14 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-13 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-12 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-11 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-08 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-07 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-05-01 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-30 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-28 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-27 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-24 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-23 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-22 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-21 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-20 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-17 B- 3/5 5/5 3/5 4/5 1/5 1/5 1/5
2026-04-16 B 3/5 5/5 4/5 5/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
17.13M
OE per share TTM
0.37
Owner's Yield
0.11%
Maintenance CapEx ratio
2.17%
Maint CapEx / Avg PPE
0.5%

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 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.02% 115.0K 0.24%
2 Avantis International Small Cap Equity ETF AVDS 0.00% 1.6K 0.30%

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
4.97M
Shares Outstanding
44.35M

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
Katusya Takahara Representative director & Chief Operating Officer — male
Makoto Kato Chief Financial Officer, GM of Corporate Strategy Division & Director — male
Takayuki Ohshima Executive Officer — —
Yasuyuki Kawabata Chairman & Chief Executive 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

Related companies

Largest companies in Staffing & Employment Services