Subscribe

Seibu Holdings Inc. (9024.T)

JPY3,542.00 -57.00 (-1.58%)
JP JPX Industrials Conglomerates
Address 1-16-15 Minami-Ikebukuro 171-0022
Tokyo, JP
CEO Ryuichiro Nishiyama
IPO 2014-04-23
ISIN JP3417200007

Explore sections of this company profile

Also trades on Other OTC · SEIBF (USD) Tokyo Stock Exchange · 9024.T (JPY)
Description

Seibu Holdings Inc., a Tokyo-headquartered Japanese conglomerate established in 2006, manages a diverse range of enterprises predominantly within Japan, with operations also extending to Hawaii. Its multifaceted business portfolio includes urban and regional transit, hospitality and leisure, property development, and construction. These activities are organized into distinct divisions: Urban Transportation and Regional, Hotel and Leisure, Real Estate, Construction, Hawaii Business, and various Other Businesses. The company provides extensive transportation solutions, from railway and bus services to general transit, expressway management, and cruise ship operations. Its hospitality division oversees hotels, golf courses, ski resorts, and a variety of recreational amenities, notably including the ownership and support of a professional baseball team. In real estate, Seibu is involved in developing land for its railway network and strategic hotel locations in urban areas. It also manages the leasing of office and residential properties and spearheads the creation and operation of retail establishments within train stations, shopping centers, and other commercial complexes. Its construction capabilities cover significant infrastructure projects like railway lines and general social infrastructure, alongside hotel renovations, private sector builds, and residential housing. Furthermore, the company manufactures, processes, and distributes essential raw materials such as gravel and sand for civil engineering. Complementing this, Seibu offers landscaping design and execution services and is responsible for the upkeep and operation of state-owned parks. Beyond these core areas, Seibu Holdings provides a broad array of ancillary services, including domestic support (housekeeping, child-rearing), home and urban planning services, insurance and pet care products, and cemetery 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
JPY3,542.00 -57.00 (-1.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.33
Float Shares
177.71M
Free Float %
70.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.49% -19.88% -16.33% -25.15% -34.15% -23.33% +4.41% +116.76% +192.12% +60.00% +88.47%
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
3,542.00
DCF (Levered) 1,356.38 -61.7%

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) 14% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 4 0
Sell 2 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.10
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Conglomerates: +6.1%
    -43.0% Q1'26: -76.0% (vs Q1'25)
  • EPS growth Conglomerates: +16.9%
    -83.3% Q1'26: -95.5% (vs Q1'25)
  • FCF margin FCF growth · Conglomerates: +35.9%
    +4.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Conglomerates: +9.0%
    +8.9% Q1'26: +0.5% (vs Q1'25)
  • ROIC Conglomerates: +4.7%
    +3.4% Q1'26: +0.1% (vs Q1'25)
  • Share dilution Conglomerates: +0.0%
    -10.1% Q1'26: -10.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Conglomerates: 1.28×
    6.41× Q1'26: 10.85× (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 (0.39) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3,542.00
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
7 Rev. Ana.
5 EPS Ana.
Mar 2027
7 Rev. Ana.
7 EPS Ana.
Mar 2028
6 Rev. Ana.
6 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
481.73B
est: 486.50B (-1.0%)
508.08B
est: 505.23B (+0.6%)
512.01B
est: 518.11B (-1.2%)
530.63B
est: 534.74B (-0.8%)
565.94B
est: 569.48B (-0.6%)
554.59B
est: 559.70B (-0.9%)
337.06B
est: 333.07B (+1.2%)
396.86B
est: 405.20B (-2.1%)
428.49B
est: 417.44B (+2.6%)
477.60B
est: 486.80B (-1.9%)
901.13B
est: 901.69B (-0.1%)
513.07B
508.31B – 518.30B
-43.1% YoY
534.86B
525.42B – 545.96B
+4.2% YoY
614.67B
561.86B – 701.35B
+14.9% YoY
591.50B
559.94B – 640.99B
-3.8% YoY
577.95B
547.12B – 626.30B
-2.3% YoY
608.70B
576.23B – 659.63B
+5.3% YoY
EBITDA
90.07B
est: 115.82B (-22.2%)
106.70B
est: 120.28B (-11.3%)
108.12B
est: 123.35B (-12.3%)
115.58B
est: 127.31B (-9.2%)
127.33B
est: 135.58B (-6.1%)
114.54B
est: 133.25B (-14.0%)
6.74B
est: 79.29B (-91.5%)
43.87B
est: 96.47B (-54.5%)
77.25B
est: 99.38B (-22.3%)
101.87B
est: 88.53B (+15.1%)
347.13B
est: 163.99B (+111.7%)
93.31B
92.44B – 94.26B
-43.1% YoY
97.27B
95.56B – 99.29B
+4.2% YoY
111.79B
102.18B – 127.55B
+14.9% YoY
107.57B
101.84B – 116.57B
-3.8% YoY
105.11B
99.50B – 113.90B
-2.3% YoY
110.70B
104.80B – 119.96B
+5.3% YoY
EBIT
49.64B
est: 55.57B (-10.7%)
65.96B
est: 57.71B (+14.3%)
62.46B
est: 59.18B (+5.5%)
64.26B
est: 61.08B (+5.2%)
73.33B
est: 65.05B (+12.7%)
56.83B
est: 63.93B (-11.1%)
-51.59B
est: 38.05B (-235.6%)
-13.22B
est: 46.28B (-128.6%)
22.16B
est: 47.68B (-53.5%)
47.71B
est: 28.25B (+68.9%)
292.74B
est: 52.32B (+459.5%)
29.77B
29.49B – 30.07B
-43.1% YoY
31.03B
30.49B – 31.68B
+4.2% YoY
35.67B
32.60B – 40.69B
+14.9% YoY
34.32B
32.49B – 37.19B
-3.8% YoY
33.53B
31.75B – 36.34B
-2.3% YoY
35.32B
33.43B – 38.27B
+5.3% YoY
Net Income
34.91B
est: 22.71B (+53.7%)
57.21B
est: 41.89B (+36.6%)
47.56B
est: 37.07B (+28.3%)
42.91B
est: 37.88B (+13.3%)
45.46B
est: 40.56B (+12.1%)
4.67B
est: 36.30B (-87.1%)
-72.30B
est: -72.30B (+0.0%)
10.62B
est: 7.39B (+43.8%)
56.75B
est: 62.18B (-8.7%)
26.99B
est: 33.41B (-19.2%)
258.18B
est: 256.13B (+0.8%)
33.68B
32.09B – 35.27B
-86.8% YoY
37.20B
35.41B – 49.08B
+10.5% YoY
54.75B
40.27B – 94.26B
+47.2% YoY
61.45B
58.67B – 82.61B
+12.3% YoY
58.63B
54.56B – 65.00B
-4.6% YoY
58.56B
54.50B – 64.93B
-0.1% YoY
SGA
27.52B
est: 38.53B (-28.6%)
28.64B
est: 40.01B (-28.4%)
29.96B
est: 41.03B (-27.0%)
31.40B
est: 42.35B (-25.9%)
34.15B
est: 45.10B (-24.3%)
37.12B
est: 44.33B (-16.3%)
33.45B
est: 26.38B (+26.8%)
34.09B
est: 32.09B (+6.2%)
33.63B
est: 33.06B (+1.7%)
35.89B
est: 37.40B (-4.0%)
40.89B
est: 69.28B (-41.0%)
39.42B
39.05B – 39.82B
-43.1% YoY
41.09B
40.37B – 41.95B
+4.2% YoY
47.22B
43.17B – 53.88B
+14.9% YoY
45.44B
43.02B – 49.25B
-3.8% YoY
44.40B
42.03B – 48.12B
-2.3% YoY
46.77B
44.27B – 50.68B
+5.3% YoY
EPS
102.50
est: 79.32 (+29.2%)
167.89
est: 146.29 (+14.8%)
149.39
est: 129.45 (+15.4%)
136.67
est: 132.29 (+3.3%)
145.21
est: 141.64 (+2.5%)
15.18
est: 126.79 (-88.0%)
-241.31
est: -252.51 (+4.4%)
35.39
est: 25.80 (+37.2%)
188.70
est: 216.32 (-12.8%)
89.65
est: 110.96 (-19.2%)
901.98
est: 840.23 (+7.3%)
118.02
112.07 – 123.19
-86.0% YoY
141.92
123.65 – 171.39
+20.2% YoY
217.13
140.63 – 329.20
+53.0% YoY
246.70
204.90 – 288.50
+13.6% YoY
204.75
190.55 – 227.02
-17.0% YoY
204.50
190.32 – 226.74
-0.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-11 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-01 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.14T
OE per share TTM
4,029.36
Owner's Yield
118.24%
Maintenance CapEx ratio
649.71%
Maint CapEx / Avg PPE
269.0%

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 237 ETFs in our universe

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
2.18M
Shares Outstanding
253.99M

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
Takashi Goto Chief Executive Officer & Chairman 116M male
Ryuichiro Nishiyama President, CEO, COO & Representative Director 80M male
Masahiro Ono Managing Officer
Masayuki Ishihara Executive Managing Officer & Director male
Norio Iwasaki Managing Officer
Shuichiro Ogawa Executive Director male
Takeo Harada Senior Managing O?cer
Yasushi Tomita Managing Officer
Yoshihiro Tatara Senior Managing Officer & General Manager of Public Relations Department
Kenji Ishibashi Senior Managing Officer
Yoshinari Furuta Senior Managing O?cer & Director male
Kimiyuki Yamazaki Senior Managing O?cer, Head of Information Systems Department & 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