Subscribe

Nishi-Nippon Railroad Co., Ltd. (9031.T)

JPY3,078.00 +22.00 (+0.72%)
JP JPX Industrials Railroads
Address 3-5-7 Hakataekimae 812-011
Fukuoka City, JP
CEO Koichi Hayashida
Website nishitetsu.co.jp
IPO 2001-01-01
ISIN JP3658800002

Explore sections of this company profile

Description

Nishi-Nippon Railroad Co., Ltd. operates primarily as a transportation and diversified services company within Japan. Its core offerings include rail networks, taxi services, and public and tourist bus transportation. The company maintains a substantial real estate portfolio, which involves leasing office, commercial, and other properties, as well as the construction and sale of residential units like condominiums and detached homes, alongside developing new towns and various other projects. Retail operations are also a key segment, managing supermarkets and liquor outlets. Further expanding its reach, Nishi-Nippon Railroad provides air cargo handling and customs brokerage solutions. It also manages leisure facilities such as amusement parks, gardens, and aquariums, in addition to operating hotels. Its business activities extend to agriculture, specifically the cultivation and sale of strawberries, and offering specialized training in agricultural management and production. The company additionally issues IC cards for various services. Founded in 1908, Nishi-Nippon Railroad is headquartered in Fukuoka, 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
JPY3,078.00 +22.00 (+0.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
170.3K
Beta
0.13
Float Shares
52.45M
Free Float %
69.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.16% -4.16% -10.78% -12.50% +10.61% -2.45% +27.15% +9.69% +2.84% -4.90% +100.54%
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
3,078.00
DCF (Unlevered) 11,928.39 +287.5%
DCF (Levered) 2,933.14 -4.7%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.38
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Railroads: +4.4%
    +6.9% ★ Q1'26: +3.0% (vs Q1'25)
  • ✓
    EPS growth Railroads: +13.1%
    +58.4% ★ Q1'26: -2.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Railroads: +40.4%
    +1.1% Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Railroads: +14.1%
    +6.4% Q1'26: +5.7% (vs Q1'25)
  • ✗
    ROIC Railroads: +5.9%
    +3.5% Q1'26: +3.1% (vs Q1'25)
  • ✓
    Share dilution Railroads: +0.4%
    -2.5% ★ Q1'26: -3.1% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Railroads: 1.34×
    6.68× Q1'26: 6.55× (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 (0.04) × ERP
WACC = 37% × Ke + 63% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Current price: 3,078.00
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
2 Rev. Ana.
2 EPS Ana. 		Mar 2027
1 Rev. Ana.
1 EPS Ana. 		Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
363.52B
est: 331.06B (+9.8%)
361.47B
est: 363.13B (-0.5%)
358.27B
est: 357.60B (+0.2%)
375.15B
est: 374.00B (+0.3%)
396.84B
est: 395.45B (+0.4%)
389.45B
est: 404.20B (-3.7%)
346.12B
est: 335.35B (+3.2%)
427.16B
est: 387.20B (+10.3%)
494.64B
est: 501.50B (-1.4%)
411.65B
est: 416.47B (-1.2%)
443.50B
est: 438.85B (+1.1%)
474.95B
474.40B – 475.50B
+8.2% YoY
489.30B
486.05B – 492.55B
+3.0% YoY
507.35B
500.70B – 514.00B
+3.7% YoY
EBITDA
37.76B
est: 30.82B (+22.5%)
42.66B
est: 33.81B (+26.2%)
38.67B
est: 33.29B (+16.1%)
40.99B
est: 34.82B (+17.7%)
40.58B
est: 36.81B (+10.2%)
38.22B
est: 37.63B (+1.6%)
11.58B
est: 31.22B (-62.9%)
30.03B
est: 36.05B (-16.7%)
44.68B
est: 46.69B (-4.3%)
44.22B
est: 78.73B (-43.8%)
46.83B
est: 82.96B (-43.5%)
89.78B
89.68B – 89.89B
+8.2% YoY
92.49B
91.88B – 93.11B
+3.0% YoY
95.91B
94.65B – 97.16B
+3.7% YoY
EBIT
18.45B
est: 15.31B (+20.5%)
23.34B
est: 16.79B (+39.0%)
19.36B
est: 16.54B (+17.0%)
20.43B
est: 17.30B (+18.1%)
20.17B
est: 18.29B (+10.3%)
16.41B
est: 18.69B (-12.2%)
-9.50B
est: 15.51B (-161.3%)
10.45B
est: 17.91B (-41.6%)
26.15B
est: 23.19B (+12.8%)
25.88B
est: 65.51B (-60.5%)
26.66B
est: 69.03B (-61.4%)
74.70B
74.62B – 74.79B
+8.2% YoY
76.96B
76.45B – 77.47B
+3.0% YoY
79.80B
78.75B – 80.85B
+3.7% YoY
Net Income
10.37B
est: 5.10B (+103.2%)
15.19B
est: 13.99B (+8.6%)
12.18B
est: 10.49B (+16.1%)
11.56B
est: 12.27B (-5.8%)
6.33B
est: 6.14B (+3.2%)
6.68B
est: 7.76B (-14.0%)
-12.07B
est: -13.17B (+8.3%)
9.87B
est: 4.70B (+110.0%)
18.37B
est: 17.68B (+3.9%)
24.72B
est: 18.87B (+31.0%)
20.81B
est: 17.19B (+21.1%)
28.55B
26.52B – 31.31B
+66.1% YoY
22.57B
22.38B – 22.77B
-20.9% YoY
23.00B
21.14B – 25.84B
+1.9% YoY
SGA
24.46B
est: 21.22B (+15.2%)
24.63B
est: 23.28B (+5.8%)
25.61B
est: 22.92B (+11.7%)
26.35B
est: 23.98B (+9.9%)
27.08B
est: 25.35B (+6.8%)
28.02B
est: 25.91B (+8.1%)
25.78B
est: 21.50B (+19.9%)
25.00B
est: 24.82B (+0.7%)
26.16B
est: 32.15B (-18.6%)
26.36B
est: 26.02B (+1.3%)
27.71B
est: 27.42B (+1.1%)
29.67B
29.64B – 29.71B
+8.2% YoY
30.57B
30.37B – 30.77B
+3.0% YoY
31.70B
31.28B – 32.11B
+3.7% YoY
EPS
131.35
est: 65.44 (+100.7%)
192.40
est: 179.33 (+7.3%)
154.37
est: 134.50 (+14.8%)
146.64
est: 157.30 (-6.8%)
80.28
est: 78.65 (+2.1%)
84.75
est: 99.53 (-14.8%)
-153.27
est: -168.86 (+9.2%)
125.30
est: 60.29 (+107.8%)
233.09
est: 226.61 (+2.9%)
313.99
est: 241.85 (+29.8%)
267.21
est: 220.34 (+21.3%)
370.71
340.00 – 401.42
+68.2% YoY
289.37
286.87 – 291.86
-21.9% YoY
301.13
271.06 – 331.20
+4.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-14 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-13 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-12 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-11 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-05-07 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-05-01 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-30 A 4/5 4/5 4/5 4/5 1/5 4/5 5/5
2026-04-28 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-41.34B
OE per share TTM
-524.72
Owner's Yield
-19.81%
Maintenance CapEx ratio
29.58%
Maint CapEx / Avg PPE
101.0%

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 88 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan Opportunities Fund OPPJ 0.30% 847.6K 0.58%
2 iShares MSCI Japan Small-Cap ETF SCJ 0.09% 223.0K 0.50%
3 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.09% 486.4K 0.58%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.08% 292.5K 0.58%
5 Avantis International Small Cap Value ETF AVDV 0.06% 12.11M 0.36%
6 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.06% 417.6K 0.41%
7 Schwab Fundamental International Small Company Index ETF FNDC 0.06% 1.77M 0.39%
8 Schwab International Small-Cap Equity ETF SCHC 0.05% 2.87M 0.06%
9 WisdomTree Japan Hedged Equity Fund DXJ 0.03% 2.22M 0.48%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.03% 4.42M 0.06%

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
1.62M
Shares Outstanding
75.51M

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
Hitoshi Sato Managing Executive Officer — male
Keiichi Udaka Senior Managing Executive Officer — —
Koichi Hayashida Chief Executive Officer, President & Director — male
Nobuhiko Kiyomizu Senior Managing Executive Officer & GM of Urban Development Business Division — —
Satoru Matsufuji Managing Executive Officer and Director — male
Shinji Tagawa Senior Managing Executive Officer — —
Sunao Ohkaku Senior Managing Executive Officer & Director — male
Takehide Nozaki Managing Executive Officer — —
Tatsuya Toyofuku Managing Executive Officer — —
Tetsuji Yoshida General Manager of Human Resources Department — male
Yoshito Matsumoto Executive Vice President and 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

Related companies

Largest companies in Railroads