Subscribe

Shoei Co. Ltd. (7839.T)

JPY1,860.00 +25.00 (+1.36%)
JP JPX Consumer Cyclical Apparel - Footwear & Accessories
Address 1-31-7, Taito 110-0016
Tokyo, JP
CEO Kenichiro Ishida
Website shoei.com
IPO 2007-09-05
ISIN JP3360900009

Explore sections of this company profile

Also trades on Other OTC · SHOFF (USD) Tokyo Stock Exchange · 7839.T (JPY)
Description

Shoei Co., Ltd. manufactures and sells motorcycle helmets for general public and government agencies under the SHOEI brand worldwide. The company provides full-face, system, jet, off-road, bicycle, and trial helmets. It offers its products online. The company was incorporated in 1959 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
JPY1,860.00 +25.00 (+1.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
315.4K
Beta
0.14
Float Shares
40.63M
Free Float %
79.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.33% +3.50% -0.11% -3.00% -6.13% -2.29% +8.25% -33.46% -11.26% +282.89% +360.99%
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
1,860.00
DCF (Unlevered) 2,815.54 +51.4%
DCF (Levered) 4,394.26 +136.3%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 +1
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
11.58
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Footwear & Accessories: +5.0%
    -9.6% Q1'26: +11.4% (vs Q1'25)
  • EPS growth Apparel - Footwear & Accessories: +5.0%
    -14.1% Q1'26: +38.0% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Footwear & Accessories: +7.7%
    +25.3% Q1'26: +112.7% (vs Q1'25)
  • EBIT margin Apparel - Footwear & Accessories: +8.8%
    +27.5% Q1'26: +31.8% (vs Q1'25)
  • ROIC Apparel - Footwear & Accessories: +7.3%
    +49.6% Q1'26: +49.6% (vs Q1'25)
  • Share dilution Apparel - Footwear & Accessories: +0.0%
    -0.3% Q1'26: -1.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Footwear & Accessories: -0.25×
    0.05× Q1'26: 0.05× (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 (0.13) × ERP
WACC = 99% × Ke + 1% × Kd (4.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,815.54 Current price: 1,860.00
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 Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
4 Rev. Ana.
4 EPS Ana.
Sep 2027
4 Rev. Ana.
4 EPS Ana.
Sep 2028
3 Rev. Ana.
3 EPS Ana.
Sep 2029
1 Rev. Ana.
1 EPS Ana.
Sep 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
15.64B
est: 15.77B (-0.8%)
17.15B
est: 17.20B (-0.3%)
18.62B
est: 18.20B (+2.3%)
19.48B
est: 19.44B (+0.2%)
23.75B
est: 23.90B (-0.6%)
28.95B
est: 29.17B (-0.7%)
33.62B
est: 34.85B (-3.5%)
35.79B
est: 34.50B (+3.7%)
32.36B
est: 32.22B (+0.5%)
34.34B
33.93B – 34.94B
+6.6% YoY
36.64B
35.78B – 37.89B
+6.7% YoY
38.73B
38.73B – 38.73B
+5.7% YoY
44.00B
43.22B – 45.15B
+13.6% YoY
47.80B
46.95B – 49.05B
+8.6% YoY
EBITDA
4.07B
est: 5.15B (-21.0%)
4.69B
est: 5.61B (-16.5%)
5.07B
est: 5.94B (-14.6%)
5.65B
est: 6.34B (-11.0%)
7.12B
est: 7.80B (-8.8%)
9.40B
est: 9.52B (-1.3%)
11.31B
est: 12.08B (-6.3%)
12.07B
est: 11.95B (+1.0%)
10.36B
est: 11.16B (-7.2%)
11.90B
11.76B – 12.10B
+6.6% YoY
12.69B
12.40B – 13.13B
+6.7% YoY
13.42B
13.42B – 13.42B
+5.7% YoY
15.24B
14.97B – 15.64B
+13.6% YoY
16.56B
16.27B – 16.99B
+8.6% YoY
EBIT
3.46B
est: 4.46B (-22.3%)
3.73B
est: 4.86B (-23.2%)
4.20B
est: 5.14B (-18.3%)
4.74B
est: 5.49B (-13.7%)
6.02B
est: 6.75B (-10.8%)
8.38B
est: 8.24B (+1.7%)
9.83B
est: 10.29B (-4.5%)
10.33B
est: 10.19B (+1.4%)
8.90B
est: 9.51B (-6.5%)
10.14B
10.02B – 10.32B
+6.6% YoY
10.82B
10.56B – 11.19B
+6.7% YoY
11.44B
11.44B – 11.44B
+5.7% YoY
12.99B
12.76B – 13.33B
+13.6% YoY
14.11B
13.86B – 14.48B
+8.6% YoY
Net Income
2.36B
est: 2.19B (+8.0%)
2.58B
est: 2.40B (+7.2%)
2.94B
est: 2.53B (+16.1%)
3.35B
est: 3.09B (+8.5%)
4.41B
est: 4.31B (+2.3%)
6.02B
est: 5.62B (+7.1%)
7.07B
est: 7.35B (-3.8%)
7.38B
est: 6.94B (+6.2%)
6.32B
est: 6.21B (+1.8%)
6.50B
6.47B – 7.04B
+4.7% YoY
6.96B
6.84B – 8.29B
+7.1% YoY
7.56B
7.16B – 9.26B
+8.7% YoY
10.56B
10.31B – 10.92B
+39.6% YoY
12.05B
11.77B – 12.45B
+14.1% YoY
SGA
2.85B
est: 1.49B (+91.6%)
2.95B
est: 1.62B (+81.7%)
3.10B
est: 1.72B (+80.4%)
3.18B
est: 1.83B (+73.2%)
3.73B
est: 2.25B (+65.3%)
4.44B
est: 2.75B (+61.5%)
5.08B
est: 4.84B (+4.8%)
5.36B
est: 4.79B (+11.7%)
2.71B
est: 4.48B (-39.5%)
4.77B
4.72B – 4.85B
+6.6% YoY
5.09B
4.97B – 5.27B
+6.7% YoY
5.38B
5.38B – 5.38B
+5.7% YoY
6.11B
6.01B – 6.27B
+13.6% YoY
6.64B
6.52B – 6.82B
+8.6% YoY
EPS
42.83
est: 41.58 (+3.0%)
46.81
est: 45.75 (+2.3%)
53.29
est: 48.10 (+10.8%)
61.94
est: 58.73 (+5.5%)
82.10
est: 81.98 (+0.1%)
112.19
est: 106.95 (+4.9%)
131.74
est: 137.91 (-4.5%)
139.90
est: 131.43 (+6.4%)
120.22
est: 117.50 (+2.3%)
127.43
123.08 – 134.01
+8.5% YoY
139.00
130.11 – 157.79
+9.1% YoY
150.43
136.30 – 176.10
+8.2% YoY
200.90
196.25 – 207.72
+33.5% YoY
229.20
223.89 – 236.98
+14.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-28 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-27 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-26 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-25 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-22 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-21 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-20 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-14 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-01 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-30 A 4/5 4/5 5/5 5/5 3/5 4/5 2/5
2026-04-28 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-15 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.65B
OE per share TTM
164.62
Owner's Yield
9.62%
Maintenance CapEx ratio
87.24%
Maint CapEx / Avg PPE
18.4%

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.

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
13.28M
Shares Outstanding
51.20M

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
Kenichiro Ishida President, Chief Executive Officer & Representative Director 103M male
Hiroshi Yamaguchi GM of Bus Management and Financial Management Hq. & Dept. and Director male
Kyosuke Shimizu Director & Head of Overseas Sales male
Masayuki Shida MD & GM of Product Development Headquarters male
Takayuki Horimoto MD, GM of Production Hq. & Ibaraki Factory and Director male
Yuuji Yamauh Director & Head of Business Management Division
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