Subscribe

Star Flyer Inc. (9206.T)

JPY1,924.00 +0.00 (+0.00%)
JP JPX Industrials Airlines, Airports & Air Services
Address Star Flyer Head Office Building 800-0306
Kitakyushu, JP
CEO Osamu Machida
IPO 2011-12-21
ISIN JP3399320005

Explore sections of this company profile

Description

Star Flyer Inc. functions as an air carrier, providing both domestic and international flight services. In addition to air transportation, the company offers a range of passenger support services, such as ticketing, boarding assistance, and baggage storage. It also performs essential ground services, which include guiding aircraft during takeoff and landing, monitoring aviation operations, and handling the loading and unloading of both passenger luggage and cargo. Furthermore, Star Flyer Inc.'s business activities encompass operating call centers for flight reservations, offering outsourced airport handling, conducting advertising campaigns, engaging in product sales, and managing facility rentals. The company, founded in 2002, was originally known as Kobe Airlines Co., Ltd., before officially changing its name to Star Flyer Inc. in May 2003. Its main office is situated in Kitakyushu, 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
JPY1,924.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.3K
Beta
0.25
Float Shares
2.02M
Free Float %
53.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.79% +0.52% -2.69% -7.87% -8.83% -7.16% -20.00% -26.44% -28.49% -31.67% -22.89%
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
1,924.00
DCF (Unlevered) 138,811.19 +7,114.7%
DCF (Levered) 177,514.39 +9,126.3%

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
1.96
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
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 Airlines, Airports & Air Services: +6.5%
    +4.4% Q1'26: +7.2% (vs Q1'25)
  • EPS growth Airlines, Airports & Air Services: +12.5%
    -93.4% Q1'26: +309.1% (vs Q1'25)
  • FCF margin FCF growth · Airlines, Airports & Air Services: -2.8%
    +3.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Airlines, Airports & Air Services: +10.3%
    +3.1% Q1'26: +8.3% (vs Q1'25)
  • ROIC Airlines, Airports & Air Services: +6.0%
    +10.9% Q1'26: +29.1% (vs Q1'25)
  • Share dilution Airlines, Airports & Air Services: +0.0%
    +1.5% Q1'26: +5.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Airlines, Airports & Air Services: 1.43×
    4.16× Q1'26: 2.03× (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 (0.25) × ERP
WACC = 41% × Ke + 59% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 138,811.19 Current price: 1,924.00
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 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Revenue
38.10B
est: 38.09B (+0.0%)
39.94B
est: 40.44B (-1.2%)
40.42B
est: 46.04B (-12.2%)
18.30B
est: 49.94B (-63.4%)
EBITDA
4.30B
est: -3.69B (+216.3%)
2.97B
est: -3.92B (+175.7%)
1.81B
est: -4.47B (+140.6%)
-9.48B
est: -4.84B (-95.8%)
EBIT
2.87B
est: -5.33B (+153.9%)
1.26B
est: -5.66B (+122.3%)
3.00M
est: -6.44B (+100.0%)
-11.24B
est: -6.98B (-60.9%)
Net Income
1.88B
est: 2.88B (-34.7%)
513.00M
est: 1.80B (-71.4%)
-400.00M
est: 2.20B (-118.1%)
-10.07B
est: 2.88B (-449.8%)
SGA
4.19B
est: 3.47B (+20.7%)
4.46B
est: 3.68B (+21.1%)
4.22B
est: 4.19B (+0.7%)
2.39B
est: 4.55B (-47.6%)
EPS
655.38
est: 760.80 (-13.9%)
179.03
est: 474.60 (-62.3%)
-139.60
est: 582.80 (-124.0%)
-3,513.43
est: 760.80 (-561.8%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 3/5 1/5 3/5 3/5 1/5 3/5 4/5
2026-05-11 B- 3/5 1/5 3/5 3/5 1/5 3/5 4/5
2026-05-08 B- 3/5 1/5 3/5 3/5 1/5 3/5 4/5
2026-05-07 B- 3/5 1/5 3/5 3/5 1/5 3/5 4/5
2026-05-01 B- 3/5 1/5 3/5 3/5 1/5 3/5 4/5
2026-04-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.46B
OE per share TTM
405.37
Owner's Yield
20.20%
Maintenance CapEx ratio
10.95%
Maint CapEx / Avg PPE
25.9%

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
1.98M
Shares Outstanding
3.78M

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
Go Inada Operating Officer and GM of Corporate Planning Division & Corporate Strategy Division
Hideyuki Furukawa Head of Maintenance Headquarters, Operating Officer, General Affairs & HR Dept Manager and Director
Hiroshi Goto Executive Officer & Head of the Innovation and DX Promotion Headquarters
Junichiro Yuasa Operating Officer & Director
Kazufumi Miyake Executive Officer & Head of Corporate Planning Division and Corporate Strategy Department
Kazuo Tachibana Managing Executive Officer, Chief Safety Officer, Head of Alcohol Control & Director
Koji Ogata Executive Officer and GM of Sales Division
Osamu Machida President, Chief Executive Officer & Representative Director
Satoko Minami Operating Officer, Chief Information Officer & Director
Shigeo Okuyama Executive Officer, President & CEO of StarFlyer Business Services Co., Ltd.
Tomohiro Hayakawa EO, Head of Finance and Accounting, Head of Service Strategy & Special Advisor to the President
Yukio Okada Executive Officer & Chief of Operations Division
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