Subscribe

AeroEdge Co., Ltd. (7409.T)

JPY1,685.00 +82.00 (+5.12%)
JP JPX Industrials Aerospace & Defense
Address 482-6, Teraokacho 329-4213
Ashikaga, JP
CEO Jun Morinishi
IPO 2023-07-05
ISIN JP3161020007

Explore sections of this company profile

Description

AeroEdge Co., Ltd. is a Japanese firm headquartered in Ashikaga that specializes in the production and marketing of components for aviation engines domestically. Beyond its core manufacturing activities, the company provides services encompassing advanced fabrication methods such as precision machining and additive manufacturing, in addition to offering expert engineering consulting. It commenced operations in 2015.

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
JPY1,685.00 +82.00 (+5.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
251.3K
Beta
2.01
Float Shares
5.10M
Free Float %
42.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.69% -16.31% -9.41% -27.51% +55.38% +48.51% +471.29% +80.83% +80.83% +80.83% +80.83%
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
1,685.00
DCF (Levered) 715.18 -57.6%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.26
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Aerospace & Defense: +15.4%
    +7.5% Q1'26: +20.3% (vs Q1'25)
  • EPS growth Aerospace & Defense: +32.2%
    +6.0% Q1'26: -36.7% (vs Q1'25)
  • FCF margin FCF growth · Aerospace & Defense: +45.0%
    +22.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Aerospace & Defense: +9.2%
    +18.2% Q1'26: +20.7% (vs Q1'25)
  • ROIC Aerospace & Defense: +6.2%
    +11.1% Q1'26: +13.6% (vs Q1'25)
  • Share dilution Aerospace & Defense: +0.0%
    -0.9% Q1'26: +6.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Aerospace & Defense: 0.16×
    3.46× Q1'26: 3.35× (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 (2.15) × ERP
WACC = 93% × Ke + 7% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1,685.00
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 Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
2 Rev. Ana.
2 EPS Ana.
Jun 2027
2 Rev. Ana.
2 EPS Ana.
Jun 2028
1 Rev. Ana.
1 EPS Ana.
Jun 2029
1 Rev. Ana.
Revenue
2.92B
est: 2.90B (+0.6%)
3.35B
est: 3.35B (-0.1%)
3.60B
est: 3.56B (+1.2%)
5.10B
5.06B – 5.14B
+43.3% YoY
7.40B
6.67B – 8.13B
+45.1% YoY
10.50B
9.84B – 11.16B
+41.9% YoY
11.05B
10.35B – 11.75B
+5.2% YoY
EBITDA
918.33M
est: 565.44M (+62.4%)
1.09B
est: 516.52M (+111.6%)
1.04B
est: 548.41M (+89.3%)
785.64M
779.68M – 791.60M
+43.3% YoY
1.14B
1.03B – 1.25B
+45.1% YoY
1.62B
1.52B – 1.72B
+41.9% YoY
1.70B
1.59B – 1.81B
+5.2% YoY
EBIT
479.47M
est: -79.79M (+700.9%)
705.46M
est: -228.73M (+408.4%)
655.18M
est: -242.85M (+369.8%)
-347.91M
-350.55M – -345.27M
-43.3% YoY
-504.81M
-554.28M – -455.34M
-45.1% YoY
-716.28M
-761.54M – -671.03M
-41.9% YoY
-753.80M
-801.43M – -706.18M
-5.2% YoY
Net Income
673.04M
est: 819.88M (-17.9%)
698.74M
est: 643.73M (+8.5%)
734.43M
est: 612.08M (+20.0%)
870.13M
862.29M – 877.96M
+42.2% YoY
1.17B
932.27M – 1.40B
+34.0% YoY
2.07B
1.90B – 2.24B
+77.8% YoY
— – —
-100.0% YoY
SGA
529.58M
est: 799.40M (-33.8%)
648.65M
est: 882.69M (-26.5%)
812.83M
est: 937.18M (-13.3%)
1.34B
1.33B – 1.35B
+43.3% YoY
1.95B
1.76B – 2.14B
+45.1% YoY
2.76B
2.59B – 2.94B
+41.9% YoY
2.91B
2.73B – 3.09B
+5.2% YoY
EPS
60.60
est: 191.80 (-68.4%)
61.13
est: 50.17 (+21.9%)
63.81
est: 47.70 (+33.8%)
67.81
67.20 – 68.42
+42.2% YoY
90.86
72.65 – 109.07
+34.0% YoY
161.53
148.26 – 174.80
+77.8% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 3/5 5/5 5/5 1/5 1/5 1/5
2026-05-14 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-05-12 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-05-11 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-05-08 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-05-07 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-05-01 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-28 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B 3/5 3/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
385.40M
OE per share TTM
29.69
Owner's Yield
0.85%
Maintenance CapEx ratio
63.84%
Maint CapEx / Avg PPE
139.0%

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% 151.2K 0.24%
2 Avantis International Small Cap Equity ETF AVDS 0.00% 2.1K 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
6.42M
Shares Outstanding
11.89M

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
Jun Morinishi President, Chief Executive Officer & Chairman male
Kazuhiro Mizuta Chief Operating Officer, Chief Technology Officer, Executive Officer & Director male
Masanobu Tokunaga MD, Executive Officer, Chief Information Officer & Business HQ Vice President male
Takashi Imanishi Executive Officer, Chief Financial Officer, GM of Corporate Headquarters & Director male
Takuya Honda MD, Executive Officer, & Vice President of Production HQ
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 history

Earnings history

Earnings reports

Stock splits