Subscribe

Musashi Co., Ltd. (7521.T)

JPY2,677.00 -24.00 (-0.89%)
JP JPX Industrials Conglomerates
Address 8-20-36 Ginza 104-0061
Chuo, JP
CEO Koichi Ono
IPO 2000-01-04
ISIN JP3912600008

Explore sections of this company profile

Description

Musashi Co., Ltd. is a Japanese corporation with a global presence, specializing in a diverse array of products and services across information and industrial solutions, printing technology, cash handling, and election systems. Within information management, Musashi offers services for digitizing documents and microfilms, data entry, and information processing, including the creation of microfilm images. They also consult on and distribute various information products like scanners, electronic archiving, and electronic document systems. In their industrial segment, the company provides non-destructive inspection systems for both buildings and manufactured goods. Their printing division encompasses the manufacturing and sale of thermal enlarger printers and thermal papers, as well as the development and distribution of image processing software. Musashi further provides consultation and sales for a wide range of printing solutions, from digital pre-press and print-on-demand systems (including compact versions for business cards and other cards) to laser systems, all supported by equipment maintenance services. As a provider of cash handling machines, operating under the "tellac" brand, Musashi serves various industries such as finance, retail, logistics, and entertainment. They also export cash handling equipment, including bill counters and binding machines, to international markets, and supply security products like key administration systems. The company is a key supplier of comprehensive election systems, offering equipment such as ballot paper dispensers, counters, reader-sorters, issuers, self-opening ballot papers, administrative software, and related promotional materials. Additionally, Musashi distributes a wide variety of paper and paperboard products for printing, publishing, information, specialized uses, office supplies, and cardboard, alongside processed paper goods. Beyond these primary business segments, Musashi Co., Ltd. also engages in real estate, auto leasing, and insurance brokerage activities. The company was founded in 1946 and maintains its headquarters in Chuo, 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
JPY2,677.00 -24.00 (-0.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4.6K
Beta
0.24
Float Shares
2.35M
Free Float %
34.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.14% -5.59% -2.20% +11.14% +26.42% +19.07% +71.92% +71.08% +44.39% +66.02% +79.74%
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
2,677.00
DCF (Unlevered) 12,020.35 +349.0%
DCF (Levered) 11,812.36 +341.3%

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
3.22
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
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
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Conglomerates: +6.1%
    +8.5% Q1'26: +36.3% (vs Q1'25)
  • EPS growth Conglomerates: +16.9%
    -18.3% Q1'26: +348.2% (vs Q1'25)
  • FCF margin FCF growth · Conglomerates: +35.9%
    +4.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Conglomerates: +9.0%
    +11.5% Q1'26: +17.5% (vs Q1'25)
  • ROIC Conglomerates: +4.7%
    +17.3% Q1'26: +36.5% (vs Q1'25)
  • Share dilution Conglomerates: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Conglomerates: 1.28×
    0.69× Q1'26: 0.38× (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 (0.24) × ERP
WACC = 84% × Ke + 16% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12,054.00 Current price: 2,677.00
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.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
37.25B
est: 37.50B (-0.7%)
35.71B
est: 35.50B (+0.6%)
35.27B
est: 36.50B (-3.4%)
37.30B
est: 38.00B (-1.8%)
37.14B
est: 36.50B (+1.7%)
37.59B
est: 38.00B (-1.1%)
30.26B
est: 31.50B (-3.9%)
36.21B
est: 35.20B (+2.9%)
37.07B
est: 36.70B (+1.0%)
33.14B
est: 35.00B (-5.3%)
37.39B
est: 37.40B (0.0%)
40.50B
40.50B – 40.50B
+8.3% YoY
33.50B
33.50B – 33.50B
-17.3% YoY
35.00B
35.00B – 35.00B
+4.5% YoY
EBITDA
1.75B
est: 2.64B (-33.9%)
1.30B
est: 2.50B (-48.1%)
1.43B
est: 2.57B (-44.3%)
1.33B
est: 2.68B (-50.4%)
718.00M
est: 2.57B (-72.1%)
1.46B
est: 2.68B (-45.5%)
302.00M
est: 2.22B (-86.4%)
2.24B
est: 2.48B (-9.7%)
3.05B
est: 2.59B (+18.0%)
1.49B
est: 2.10B (-28.8%)
3.75B
est: 2.24B (+67.5%)
2.43B
2.43B – 2.43B
+8.3% YoY
2.01B
2.01B – 2.01B
-17.3% YoY
2.10B
2.10B – 2.10B
+4.5% YoY
EBIT
1.42B
est: 2.18B (-34.8%)
925.00M
est: 2.06B (-55.2%)
1.12B
est: 2.12B (-47.1%)
961.00M
est: 2.21B (-56.5%)
307.00M
est: 2.12B (-85.5%)
1.02B
est: 2.21B (-53.7%)
-96.00M
est: 1.83B (-105.2%)
1.75B
est: 2.05B (-14.7%)
2.62B
est: 2.13B (+22.8%)
1.08B
est: 1.67B (-35.3%)
3.36B
est: 1.78B (+88.5%)
1.93B
1.93B – 1.93B
+8.3% YoY
1.59B
1.59B – 1.59B
-17.3% YoY
1.67B
1.67B – 1.67B
+4.5% YoY
Net Income
1.10B
est: 1.05B (+4.1%)
753.00M
est: 640.55M (+17.6%)
781.00M
est: 823.86M (-5.2%)
742.00M
est: 732.54M (+1.3%)
183.00M
est: 183.31M (-0.2%)
865.00M
est: 1.01B (-14.1%)
-28.00M
est: -94.72M (+70.4%)
981.00M
est: 900.18M (+9.0%)
1.76B
est: 1.70B (+3.6%)
767.00M
est: 900.13M (-14.8%)
3.43B
est: 3.30B (+4.0%)
2.50B
2.50B – 2.50B
-24.2% YoY
849.74M
849.74M – 849.74M
-66.0% YoY
1.05B
1.05B – 1.05B
+23.6% YoY
SGA
6.07B
est: 6.07B (-0.1%)
5.90B
est: 5.75B (+2.6%)
6.03B
est: 5.91B (+1.9%)
6.97B
est: 6.15B (+13.3%)
7.25B
est: 5.91B (+22.7%)
7.40B
est: 6.15B (+20.2%)
6.54B
est: 5.10B (+28.1%)
6.70B
est: 5.70B (+17.5%)
6.45B
est: 5.94B (+8.6%)
6.52B
est: 6.65B (-2.0%)
6.67B
est: 7.11B (-6.1%)
7.70B
7.70B – 7.70B
+8.3% YoY
6.37B
6.37B – 6.37B
-17.3% YoY
6.65B
6.65B – 6.65B
+4.5% YoY
EPS
147.25
est: 154.50 (-4.7%)
101.17
est: 94.00 (+7.6%)
104.93
est: 120.90 (-13.2%)
99.69
est: 107.50 (-7.3%)
24.59
est: 26.90 (-8.6%)
116.37
est: 147.80 (-21.3%)
-3.84
est: -13.90 (+72.4%)
141.42
est: 132.10 (+7.1%)
258.59
est: 249.50 (+3.6%)
112.56
est: 132.10 (-14.8%)
503.67
est: 484.30 (+4.0%)
366.90
366.90 – 366.90
-24.2% YoY
124.70
124.70 – 124.70
-66.0% YoY
154.10
154.10 – 154.10
+23.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-05-14 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-05-13 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-05-12 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-05-11 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-08 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-07 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-01 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-28 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-27 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-16 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
228.41M
OE per share TTM
33.52
Owner's Yield
1.16%
Maintenance CapEx ratio
24.56%
Maint CapEx / Avg PPE
10.4%

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 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Militia Long/Short Equity ETF ORR 0.16% 216.0K 14.19%

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
8.86M
Shares Outstanding
6.81M

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
Akihiko Moriyama GM of Second Sales Headquarters & Tokyo Second Branch and Director male
Hajime Nishizawa General Manager of Human Resources male
Kazunori Murata Tokyo 1st Branch GM & Director male
Koichi Ono President, Chief Executive Officer & Representative Director male
Masaharu Kobayashi Senior MD, GM of 1st Sales Headquarters & Director male
Takahiro Tajima GM of Nagoya Branch Manager & Director
Takayuki Yokoo GM of Paper & Paper Processing Division and Director male
Tetsuro Ikeda GM of Nagoya Branch & Director male
Tomonori Hatori Senior MD, Executive Office Manager, Head of Group Company Management Office & Director male
Yoshiaki Yamamoto Finance Manager & 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