Subscribe

Tokyo Metro Co Ltd (9023.T)

JPY1,451.00 -39.00 (-2.62%)
JP JPX Industrials Railroads
Address 3-19-6 110-8614
Tokyo, JP
CEO Yoichi Kise
IPO 2024-10-23
ISIN JP3583900000

Explore sections of this company profile

Description

Tokyo Metro Co., Ltd. engages in the operation and management of railways in Japan. It provides railway passenger transportation services. The company also manages shops at stations and other commercial facilities; develops and rents office buildings and hotels; and provides advertising and IT services, such as advertisements in stations, premises and trains, and an information and communications business that handles licensing of mobile phone communication services, as well as leasing optical fiber cable, etc. The company was formerly known as Teito Rapid Transit Authority and changed its name to Tokyo Metro Co., Ltd. in 2004. The company was founded in 1920 and is based 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
JPY1,451.00 -39.00 (-2.62%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
-0.06
Float Shares
290.10M
Free Float %
50.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.17% -2.21% -6.76% -12.56% -8.94% -8.51% -19.60% -15.93% -15.93% -15.93% -15.93%
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
1,451.00
DCF (Unlevered) 8,035.16 +453.8%
DCF (Levered) 2,206.98 +52.1%
Ratings Trend (MoM) 20% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 6 0
Sell 1 0
Strong Sell 1 0
Quality scores
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth General Transportation: +2.5%
    +4.8%
  • EPS growth General Transportation: +7.0%
    +16.2%
  • FCF margin General Transportation: +42.1%
    +12.0%
  • EBIT margin General Transportation: +10.5%
    +21.3%
  • ROIC General Transportation: +8.1%
    +4.1%
  • Share dilution General Transportation: +0.8%
    +0.0%
  • Debt / EBITDA General Transportation: 1.29×
    6.84×
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 (0.01) × ERP
WACC = 44% × Ke + 56% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,035.16 Current price: 1,451.00
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 2025
actual
Mar 2026
11 Rev. Ana.
11 EPS Ana.
Mar 2027
11 Rev. Ana.
10 EPS Ana.
Mar 2028
10 Rev. Ana.
10 EPS Ana.
Mar 2029
6 Rev. Ana.
6 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Mar 2031
2 Rev. Ana.
3 EPS Ana.
Revenue
407.83B
est: 409.18B (-0.3%)
422.22B
419.21B – 426.72B
+3.2% YoY
433.92B
431.40B – 437.84B
+2.8% YoY
445.83B
440.41B – 454.25B
+2.7% YoY
455.06B
455.06B – 455.06B
+2.1% YoY
464.35B
460.15B – 470.86B
+2.0% YoY
476.10B
471.80B – 482.77B
+2.5% YoY
EBITDA
159.04B
est: 220.48B (-27.9%)
227.51B
225.89B – 229.94B
+3.2% YoY
233.82B
232.46B – 235.93B
+2.8% YoY
240.24B
237.32B – 244.77B
+2.7% YoY
245.21B
245.21B – 245.21B
+2.1% YoY
250.22B
247.95B – 253.72B
+2.0% YoY
256.55B
254.23B – 260.14B
+2.5% YoY
EBIT
86.94B
est: 183.13B (-52.5%)
188.97B
187.62B – 190.99B
+3.2% YoY
194.21B
193.08B – 195.96B
+2.8% YoY
199.54B
197.11B – 203.30B
+2.7% YoY
203.67B
203.67B – 203.67B
+2.1% YoY
207.83B
205.95B – 210.74B
+2.0% YoY
213.09B
211.16B – 216.07B
+2.5% YoY
Net Income
53.75B
est: 53.99B (-0.4%)
59.02B
52.10B – 60.07B
+9.3% YoY
54.45B
47.44B – 60.83B
-7.7% YoY
56.45B
47.28B – 64.85B
+3.7% YoY
56.04B
47.73B – 60.79B
-0.7% YoY
62.34B
61.61B – 63.47B
+11.2% YoY
64.98B
64.22B – 66.16B
+4.2% YoY
SGA
31.51B
est: 37.25B (-15.4%)
38.44B
38.17B – 38.85B
+3.2% YoY
39.50B
39.27B – 39.86B
+2.8% YoY
40.59B
40.10B – 41.35B
+2.7% YoY
41.43B
41.43B – 41.43B
+2.1% YoY
42.27B
41.89B – 42.87B
+2.0% YoY
43.34B
42.95B – 43.95B
+2.5% YoY
EPS
92.51
est: 92.97 (-0.5%)
100.39
89.72 – 103.44
+8.0% YoY
94.85
81.70 – 104.75
-5.5% YoY
96.72
81.41 – 111.67
+2.0% YoY
96.50
82.19 – 104.69
-0.2% YoY
107.35
106.09 – 109.31
+11.2% YoY
111.90
110.59 – 113.94
+4.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 3/5 3/5 1/5 3/5 4/5
2026-05-28 B+ 3/5 4/5 3/5 3/5 1/5 3/5 4/5
2026-05-27 B+ 3/5 4/5 3/5 3/5 1/5 3/5 4/5
2026-05-26 B+ 3/5 4/5 3/5 3/5 1/5 3/5 4/5
2026-05-25 B+ 3/5 4/5 3/5 3/5 1/5 3/5 4/5
2026-05-22 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-19 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-18 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-15 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-14 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-13 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-10 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
Ownership data is not available for this company yet.

Executive team

Top executives
EBIT / Employee
7.91M
Shares Outstanding
580.60M

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
Akihiro Kosaka President, CEO and Representative Director male
Atsushi Uehara VP, Chief Compliance & Risk Management Officer and Representative Director male
Itaru Fukuda Managing Executive Officer
Kana Sakata Director of Financial Affairs Dept.
Keiichi Domen Managing Executive Officer, Director of Human Resources & Director male
Keiji Oishi Managing Executive Officer
Nobuyuki Suzuki Senior Managing Executive Officer, GM of Corporate Planning Headquarters & Representative Director male
Noriyoshi Yamagami Managing Executive Officer
Takayuki Ogawa GM of Railway Division, Senior Managing Executive Officer & Respresentative Director male
Yukihisa Tokunaga Managing Executive Officer
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