Subscribe

Higashi Twenty One Co., Ltd. (9029.T)

JPY1,926.00 +6.00 (+0.31%)
JP JPX Industrials Integrated Freight & Logistics
Address 3-1-9, Uchikyuhoji-cho 540-0013
Osaka, JP
CEO Kazuhiro Kojima
IPO 2010-02-22
ISIN JP3783480001

Explore sections of this company profile

Description

Higashi Twenty One Co., Ltd. is a comprehensive Japanese logistics provider headquartered in Osaka. The company's diverse services span transportation, delivery, and extensive distribution center and warehouse storage, along with logistics processing and industrial waste management. It further offers Business Process Outsourcing (BPO) solutions, which include managing in-house document logistics and mailroom operations, securely sorting and dispatching forms containing personal information, and providing secure storage and recycling for confidential documents. Additionally, Higashi Twenty One facilitates office relocation projects. Its broad portfolio also extends to providing on-site logistics support within buildings, operating retail outlets under the "Hills 21" brand, delivering PC kitting and IT-related services, and engaging in the rental and sale of welfare equipment such as beds and wheelchairs, as well as the distribution of hygiene products, including adult disposable diapers. The company's operations also encompass temporary staffing and parking lot management. Established in 1944, the firm was formerly known as Eastern Transportation Service Co., Ltd., adopting its current name, Higashi Twenty One Co., Ltd., in February 2002.

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
JPY1,926.00 +6.00 (+0.31%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.4K
Beta
0.65
Float Shares
5.75M
Free Float %
44.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.66% +20.62% +12.11% +4.72% +9.07% +18.08% +57.70% +122.23% +249.59% +631.62% +1,116.57%
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
1,926.00
DCF (Unlevered) 6,753.02 +250.6%
DCF (Levered) 17,495.42 +808.4%

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 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.40
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 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
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✓ MOAT relativo
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +20.5% Q1'26: +15.3% (vs Q1'25)
  • EPS growth Integrated Freight & Logistics: +7.1%
    +45.7% Q1'26: +7.8% (vs Q1'25)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    +7.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    +7.0% Q1'26: +6.1% (vs Q1'25)
  • ROIC Integrated Freight & Logistics: +6.4%
    +15.0% Q1'26: +13.5% (vs Q1'25)
  • Share dilution Integrated Freight & Logistics: +0.1%
    -1.1% Q1'26: -0.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    1.87× Q1'26: 1.93× (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 (0.93) × ERP
WACC = 72% × Ke + 28% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6,524.93 Current price: 1,926.00
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
Revenue
17.62B
est: 17.80B (-1.0%)
18.14B
est: 18.00B (+0.8%)
19.44B
est: 19.70B (-1.3%)
20.89B
est: 20.55B (+1.7%)
23.50B
est: 22.30B (+5.4%)
25.11B
est: 23.60B (+6.4%)
24.44B
est: 25.00B (-2.3%)
EBITDA
924.84M
est: 1.37B (-32.5%)
951.58M
est: 1.38B (-31.3%)
949.73M
est: 1.52B (-37.3%)
1.13B
est: 1.58B (-28.8%)
1.31B
est: 1.72B (-23.6%)
1.46B
est: 1.82B (-19.5%)
1.51B
est: 1.92B (-21.7%)
EBIT
693.40M
est: 997.52M (-30.5%)
711.41M
est: 1.01B (-29.5%)
670.29M
est: 1.10B (-39.3%)
811.04M
est: 1.15B (-29.6%)
885.64M
est: 1.25B (-29.1%)
996.51M
est: 1.32B (-24.7%)
1.02B
est: 1.40B (-27.0%)
Net Income
359.00M
est: 355.85M (+0.9%)
203.73M
est: 512.31M (-60.2%)
536.96M
est: 474.02M (+13.3%)
501.33M
est: 513.63M (-2.4%)
584.53M
est: 524.20M (+11.5%)
691.59M
est: 574.37M (+20.4%)
666.53M
est: 624.55M (+6.7%)
SGA
2.24B
est: 2.62B (-14.4%)
2.55B
est: 2.65B (-3.5%)
2.85B
est: 2.90B (-1.5%)
3.11B
est: 3.02B (+3.1%)
3.50B
est: 3.28B (+6.9%)
3.82B
est: 3.47B (+10.2%)
4.04B
est: 3.67B (+9.9%)
EPS
31.22
est: 26.95 (+15.8%)
16.44
est: 38.80 (-57.6%)
41.01
est: 35.90 (+14.2%)
38.29
est: 38.90 (-1.6%)
44.64
est: 39.70 (+12.4%)
53.62
est: 43.50 (+23.3%)
51.33
est: 47.30 (+8.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-05-07 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-05-01 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-30 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-28 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.43B
OE per share TTM
108.05
Owner's Yield
6.13%
Maintenance CapEx ratio
98.01%
Maint CapEx / Avg PPE
22.0%

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

This company is not held by any ETF 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
2.71M
Shares Outstanding
13.07M

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
Chihiro Hokazono Senior Executive Officer, GM of Tokyo Metropolitan Area & Director of IT Support Division
Hiroshi Yamada Managing Executive Officer, Head of Sales Division & Director male
Kazuhiro Kojima President, Representative Executive Officer & Chairman male
Keihiro Yamakawa GM of HR Department & HR Development Group and Senior Executive Officer male
Masafumi Sumino Senior Executive Officer & Director
Munekatsu Taguchi Managing Executive Officer, Head of Administration Division & Director
Satoshi Kakuno Senior Executive Officer male
Shinji Kuge Managing Executive Officer
Yoshiage Arai Senior Executive Officer & GM of IR, Public Relations Department and Planning Department 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