Subscribe

Tosho Co., Ltd. (8920.T)

JPY777.00 -2.00 (-0.26%)
JP JPX Consumer Cyclical Leisure
Address 1-16-5, Mikawaanjocho 446-0056
Anjo, JP
CEO Toshihiro Kutsuna
Website to-sho.net
IPO 2010-02-22
ISIN JP3594400008

Explore sections of this company profile

Description

Tosho Co., Ltd., founded in 1979 and based in Anjo, Japan, operates across several sectors within Japan, including sports clubs, hospitality, and property development.

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
JPY777.00 -2.00 (-0.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
98.4K
Beta
0.67
Float Shares
12.92M
Free Float %
35.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.18% -1.97% -12.21% -15.47% +2.97% +3.23% +32.78% -37.70% -54.35% -59.49% +233.19%
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
777.00
DCF (Unlevered) 15.81 -98.0%
DCF (Levered) 5,354.52 +589.1%

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 1 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.29
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    -22.5% Q1'26: +10.0% (vs Q1'25)
  • EPS growth Leisure: +13.2%
    +196.6% Q1'26: +182.8% (vs Q1'25)
  • FCF margin FCF growth · Leisure: +30.4%
    +18.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Leisure: +11.0%
    +27.1% Q1'26: +23.0% (vs Q1'25)
  • ROIC Leisure: +6.9%
    +11.8% Q1'26: +11.2% (vs Q1'25)
  • Share dilution Leisure: +0.0%
    -2.6% Q1'26: -6.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    1.84× Q1'26: 2.12× (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 (1.15) × ERP
WACC = 62% × Ke + 38% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 777.00
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
3 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
16.89B
est: 17.10B (-1.2%)
19.22B
est: 19.05B (+0.9%)
21.35B
est: 21.40B (-0.2%)
24.14B
est: 24.03B (+0.5%)
27.24B
est: 27.66B (-1.5%)
34.47B
est: 30.20B (+14.1%)
17.63B
est: 17.95B (-1.8%)
27.32B
est: 24.12B (+13.3%)
22.51B
est: 21.62B (+4.1%)
30.93B
est: 30.86B (+0.2%)
35.62B
est: 34.14B (+4.3%)
28.00B
27.58B – 28.31B
-18.0% YoY
29.05B
28.57B – 29.44B
+3.8% YoY
30.70B
30.43B – 30.84B
+5.7% YoY
EBITDA
5.70B
est: 3.51B (+62.7%)
6.97B
est: 3.90B (+78.6%)
7.58B
est: 4.39B (+72.7%)
8.33B
est: 4.93B (+69.1%)
9.25B
est: 5.67B (+63.0%)
12.05B
est: 6.19B (+94.6%)
3.54B
est: 3.68B (-3.8%)
7.01B
est: 4.94B (+41.7%)
5.93B
est: 4.43B (+33.7%)
7.01B
est: 8.24B (-15.0%)
8.43B
est: 9.12B (-7.6%)
7.48B
7.37B – 7.56B
-18.0% YoY
7.76B
7.63B – 7.87B
+3.7% YoY
8.20B
8.13B – 8.24B
+5.7% YoY
EBIT
4.31B
est: 1.71B (+152.3%)
5.45B
est: 1.90B (+186.7%)
5.98B
est: 2.14B (+180.1%)
6.56B
est: 2.40B (+173.6%)
7.16B
est: 2.76B (+159.5%)
9.68B
est: 3.01B (+221.3%)
1.08B
est: 1.79B (-39.7%)
4.49B
est: 2.41B (+86.4%)
3.13B
est: 2.16B (+45.3%)
3.96B
est: 5.35B (-26.0%)
5.88B
est: 5.92B (-0.7%)
4.86B
4.78B – 4.91B
-18.0% YoY
5.04B
4.96B – 5.11B
+3.7% YoY
5.33B
5.28B – 5.35B
+5.7% YoY
Net Income
2.54B
est: 2.37B (+7.0%)
3.16B
est: 3.12B (+1.2%)
3.73B
est: 3.74B (-0.5%)
3.77B
est: 4.21B (-10.6%)
4.02B
est: 4.41B (-8.8%)
5.80B
est: 4.22B (+37.5%)
217.83M
est: 478.07M (-54.4%)
2.42B
est: 2.22B (+9.4%)
857.70M
est: 791.58M (+8.4%)
-2.23B
est: -2.16B (-3.3%)
1.23B
est: 1.96B (-37.4%)
2.79B
2.53B – 3.30B
+42.2% YoY
3.06B
2.44B – 4.36B
+9.6% YoY
3.26B
2.43B – 4.78B
+6.5% YoY
SGA
1.51B
est: 1.04B (+45.1%)
1.60B
est: 1.16B (+38.2%)
1.90B
est: 1.30B (+45.7%)
2.23B
est: 1.46B (+52.8%)
2.35B
est: 1.68B (+39.6%)
2.44B
est: 1.84B (+32.8%)
1.58B
est: 1.09B (+44.3%)
1.44B
est: 1.47B (-1.9%)
1.41B
est: 1.31B (+7.4%)
1.62B
est: 1.66B (-2.4%)
1.67B
est: 1.84B (-9.4%)
1.51B
1.48B – 1.52B
-18.0% YoY
1.56B
1.54B – 1.58B
+3.8% YoY
1.65B
1.64B – 1.66B
+5.7% YoY
EPS
66.20
est: 61.85 (+7.0%)
82.40
est: 81.43 (+1.2%)
97.27
est: 97.76 (-0.5%)
98.33
est: 109.96 (-10.6%)
105.03
est: 115.21 (-8.8%)
151.51
est: 110.20 (+37.5%)
5.69
est: 12.48 (-54.4%)
63.30
est: 57.88 (+9.4%)
22.39
est: 20.66 (+8.3%)
-58.21
est: -57.95 (-0.4%)
32.06
est: 52.70 (-39.2%)
80.70
67.88 – 88.30
+53.1% YoY
97.60
65.45 – 116.70
+20.9% YoY
106.90
65.09 – 128.04
+9.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-15 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-14 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-12 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-11 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 B 3/5 1/5 2/5 4/5 2/5 3/5 4/5
2026-05-07 B 3/5 1/5 2/5 4/5 2/5 3/5 4/5
2026-05-01 B 3/5 1/5 2/5 4/5 2/5 3/5 4/5
2026-04-30 B 3/5 1/5 2/5 4/5 2/5 3/5 4/5
2026-04-28 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-27 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-24 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-23 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-22 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-21 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-20 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-17 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5
2026-04-16 B- 3/5 1/5 2/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
28.91B
OE per share TTM
754.67
Owner's Yield
102.78%
Maintenance CapEx ratio
1,585.24%
Maint CapEx / Avg PPE
164.0%

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 26 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap Value ETF DISV 0.01% 419.4K 0.42%
2 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 19.8K 0.45%
3 Dimensional - International Small Cap ETF DFIS 0.00% 115.0K 0.39%
4 iShares Core TOPIX ETF 1475.T 0.00% 201.9K 0.05%
5 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 126.9K 0.06%
6 Vanguard FTSE Pacific ETF VPL 0.00% 104.4K 0.07%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 82.1K 0.22%
8 Avantis International Small Cap Value ETF AVDV 0.00% 78.4K 0.36%
9 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 48.4K 0.28%
10 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 637.90 0.22%

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
20.31M
Shares Outstanding
36.12M

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
Toshihiro Kutsuna Executive Chairman of the Board 111M male
Aki Tanizawa Chief of Management & Director female
Naruo Aoki Executive Officer
Yuichiro Kutsuna President & Representative 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