Subscribe

Kyushu Railway Company (9142.T)

JPY3,578.00 -29.00 (-0.80%)
JP JPX Industrials Railroads
Address 3-25-21 Hakata-ekimae 812-8566
Fukuoka City, JP
CEO Yoji Furumiya
IPO 2016-10-25
ISIN JP3247010006

Explore sections of this company profile

Description

Kyushu Railway Company is a Japanese corporation primarily known for its extensive railway network operations. The enterprise diversifies its activities across several key segments: Transportation, Construction, Real Estate and Hospitality, Retail and Dining, and other miscellaneous businesses. In its Transportation division, the company delivers comprehensive railway services, complemented by local, express, and charter bus routes, as well as passenger ship transport. This expansive network covers 2,273 kilometers across the seven prefectures of Kyushu, utilizing a total of 22 lines. The Construction segment undertakes civil engineering projects, track construction and maintenance for rail systems, and general building work. It also engages in the design, fabrication, installation, and servicing of rolling stock and associated mechanical equipment. Additionally, this division is responsible for installing and maintaining electrical, heating, ventilation, air conditioning (HVAC), and fire protection systems in both public and private buildings, alongside offering housing development, sales, and consulting services. Within the Real Estate and Hotels sector, the company manages the leasing of commercial properties, office spaces, and rental apartments, sells condominium units, and operates parking facilities. This segment further extends to operating retirement communities, hotels, and various tourist complexes. The Retail and Dining operations encompass a chain of specialized souvenir shops under the Meihingura brand, the management of FamilyMart convenience stores, and a diverse portfolio of restaurants, including fast-food outlets, the Umaya tavern concept, Train d'Or bakeries, and the Manbou restaurant. The company also maintains interests in agricultural ventures. Kyushu Railway Company was founded in 1987 and 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
JPY3,578.00 -29.00 (-0.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
628.5K
Beta
-0.07
Float Shares
135.72M
Free Float %
88.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.59% -0.71% -2.75% -9.62% -6.47% -10.69% -5.60% +15.32% +50.45% +21.87% +21.87%
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
3,578.00
DCF (Unlevered) 9,143.39 +155.5%
DCF (Levered) 20,196.77 +464.5%
Ratings Trend (MoM) 56% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 2 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.40
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
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
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Railroads: +4.6%
    +8.1% Q1'26: +6.0% (vs Q1'25)
  • EPS growth Railroads: +13.0%
    +14.0% Q1'26: -24.7% (vs Q1'25)
  • FCF margin Railroads: +16.1%
    +9.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Railroads: +13.6%
    +13.0% Q1'26: +8.1% (vs Q1'25)
  • ROIC Railroads: +5.7%
    +5.3% Q1'26: +8.5% (vs Q1'25)
  • Share dilution Railroads: +0.0%
    -0.4% Q1'26: -1.7% (vs Q1'25)
  • Debt / EBITDA Railroads: 1.01×
    4.46× Q1'26: 1.01× (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 (-0.06) × ERP
WACC = 57% × Ke + 43% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,641.32 Current price: 3,578.00
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 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
10 Rev. Ana.
10 EPS Ana.
Mar 2027
9 Rev. Ana.
7 EPS Ana.
Mar 2028
9 Rev. Ana.
9 EPS Ana.
Mar 2029
5 Rev. Ana.
5 EPS Ana.
Mar 2030
2 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
2 EPS Ana.
Revenue
382.91B
est: 383.19B (-0.1%)
413.37B
est: 409.33B (+1.0%)
440.36B
est: 439.12B (+0.3%)
432.64B
est: 440.13B (-1.7%)
293.91B
est: 293.17B (+0.3%)
329.53B
est: 341.69B (-3.6%)
383.24B
est: 383.83B (-0.2%)
420.40B
est: 426.62B (-1.5%)
454.39B
est: 451.76B (+0.6%)
496.70B
488.94B – 516.82B
+9.9% YoY
515.56B
509.75B – 523.84B
+3.8% YoY
530.88B
517.15B – 555.03B
+3.0% YoY
550.71B
550.05B – 551.38B
+3.7% YoY
546.45B
536.24B – 563.40B
-0.8% YoY
558.90B
548.46B – 576.24B
+2.3% YoY
EBITDA
73.28B
est: 57.17B (+28.2%)
81.88B
est: 61.07B (+34.1%)
85.81B
est: 65.52B (+31.0%)
76.15B
est: 65.67B (+16.0%)
6.51B
est: 43.74B (-85.1%)
32.97B
est: 50.98B (-35.3%)
66.16B
est: 57.27B (+15.5%)
82.07B
est: 171.95B (-52.3%)
97.39B
est: 182.08B (-46.5%)
200.19B
197.06B – 208.30B
+9.9% YoY
207.79B
205.45B – 211.13B
+3.8% YoY
213.97B
208.44B – 223.70B
+3.0% YoY
221.96B
221.69B – 222.23B
+3.7% YoY
220.24B
216.13B – 227.08B
-0.8% YoY
225.26B
221.05B – 232.25B
+2.3% YoY
EBIT
58.74B
est: 23.54B (+149.5%)
63.96B
est: 25.15B (+154.3%)
63.89B
est: 26.98B (+136.8%)
49.41B
est: 27.04B (+82.7%)
-22.87B
est: 18.01B (-227.0%)
3.95B
est: 20.99B (-81.2%)
34.32B
est: 23.58B (+45.6%)
47.10B
est: 142.47B (-66.9%)
58.98B
est: 150.86B (-60.9%)
165.87B
163.28B – 172.59B
+9.9% YoY
172.16B
170.23B – 174.93B
+3.8% YoY
177.28B
172.70B – 185.35B
+3.0% YoY
183.90B
183.68B – 184.13B
+3.7% YoY
182.48B
179.07B – 188.14B
-0.8% YoY
186.64B
183.15B – 192.43B
+2.3% YoY
Net Income
44.75B
est: 40.24B (+11.2%)
50.41B
est: 47.33B (+6.5%)
49.24B
est: 47.63B (+3.4%)
31.50B
est: 40.70B (-22.6%)
-18.98B
est: -27.98B (+32.2%)
13.25B
est: 8.20B (+61.6%)
31.17B
est: 26.10B (+19.4%)
38.45B
est: 32.08B (+19.8%)
43.66B
est: 44.31B (-1.5%)
45.47B
44.92B – 53.38B
+2.6% YoY
53.92B
51.75B – 56.77B
+18.6% YoY
54.02B
50.08B – 67.11B
+0.2% YoY
51.87B
48.87B – 62.16B
-4.0% YoY
49.85B
48.64B – 51.86B
-3.9% YoY
55.40B
54.05B – 57.63B
+11.1% YoY
SGA
77.64B
est: 94.48B (-17.8%)
83.41B
est: 100.93B (-17.4%)
89.82B
est: 108.27B (-17.0%)
93.08B
est: 108.52B (-14.2%)
75.09B
est: 72.28B (+3.9%)
75.90B
est: 84.25B (-9.9%)
86.44B
est: 94.64B (-8.7%)
98.49B
est: 101.36B (-2.8%)
110.08B
est: 107.33B (+2.6%)
118.00B
116.16B – 122.79B
+9.9% YoY
122.49B
121.11B – 124.45B
+3.8% YoY
126.13B
122.86B – 131.86B
+3.0% YoY
130.84B
130.68B – 131.00B
+3.7% YoY
129.82B
127.40B – 133.85B
-0.8% YoY
132.78B
130.30B – 136.90B
+2.3% YoY
EPS
279.69
est: 257.10 (+8.8%)
315.06
est: 302.40 (+4.2%)
307.75
est: 304.37 (+1.1%)
198.16
est: 260.09 (-23.8%)
-120.83
est: -178.78 (+32.4%)
84.33
est: 52.41 (+60.9%)
198.36
est: 163.72 (+21.2%)
244.68
est: 204.19 (+19.8%)
278.96
est: 285.55 (-2.3%)
311.28
291.85 – 346.77
+9.0% YoY
349.66
336.20 – 368.80
+12.3% YoY
356.91
325.32 – 435.95
+2.1% YoY
351.00
317.46 – 403.80
-1.7% YoY
323.85
315.98 – 336.91
-7.7% YoY
359.90
351.16 – 374.41
+11.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-11 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-05-07 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-05-01 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-30 B 3/5 1/5 3/5 4/5 1/5 4/5 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 4/5 4/5
2026-04-24 B 3/5 1/5 3/5 4/5 1/5 4/5 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

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
31.63B
OE per share TTM
202.01
Owner's Yield
5.56%
Maintenance CapEx ratio
116.55%
Maint CapEx / Avg PPE
152.0%

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.

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
5.04M
Shares Outstanding
153.83M

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
Hiroyuki Nakamura Senior Executive Officer, Deputy GM Railway Business & GM of Safety Creation Dept. - Railway Business male
Hisashi Yamane Senior Executive Officer & GM of Human Resources Department male
Michiya Sadakari Sr. Exec. Officer, Deputy GM of Railway Business & GM of Engineering Department of Railway Business male
Shinji Sawakame Sr. Exec. Officer, Deputy GM Business & Housing Development Division and GM of Business Development male
Takuma Matsushita Managing Executive Officer, CFO, GM of Corp. Planning Headquarters & Director male
Toshihiko Aoyagi Representative Chairman male
Toshihiro Mori Senior Managing Executive Officer, GM of Business Development Headquarters & Director male
Yoji Furumiya President, Chief Executive Officer, Corporate Officer & Representative Director male
Yumi Akagi Managing Executive Officer, Deputy GM of Corporate Planning, GM of Corporation Planning Dept. & Director female
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