Subscribe

Fuluhashi EPO Corporation (9221.T)

JPY1,217.00 +5.00 (+0.41%)
JP JPX Industrials Waste Management
Address A-PLACE Kanayama 460-0022
Nagoya, JP
CEO Naohiko Yamaguchi
IPO 2022-04-21
ISIN JP3828600001

Explore sections of this company profile

Description

Fuluhashi EPO Corporation, based in Nagoya, Japan, primarily focuses on the revalorization and processing of timber waste within the country. The company's diverse activities include distributing reclaimed wood chips, recycling construction site by-products, and fabricating and supplying wooden pallets. Furthermore, it participates in renewable energy generation through biomass power and provides management and support services for unoccupied residential properties. Established in 1947, the firm was known as FULUHASHI CORPORATION until it adopted its current name, Fuluhashi EPO Corporation, in April 2008.

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
JPY1,217.00 +5.00 (+0.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
20.2K
Beta
0.53
Float Shares
3.95M
Free Float %
34.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.44% -8.09% -8.99% -17.05% -12.26% -15.30% +5.54% +42.46% +39.98% +39.98% +39.98%
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
1,217.00
DCF (Unlevered) 409.11 -66.4%
DCF (Levered) 1,035.28 -14.9%

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
2.19
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    +6.7% Q1'26: +3.1% (vs Q1'25)
  • EPS growth Waste Management: +10.8%
    -12.5% Q1'26: -13.0% (vs Q1'25)
  • FCF margin FCF growth · Waste Management: +46.5%
    +7.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Waste Management: +13.2%
    +11.7% Q1'26: +13.4% (vs Q1'25)
  • ROIC Waste Management: +6.2%
    +8.3% Q1'26: +11.6% (vs Q1'25)
  • Share dilution Waste Management: +0.0%
    -1.5% Q1'26: -1.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    2.56× Q1'26: 2.22× (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 (0.55) × ERP
WACC = 79% × Ke + 21% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 399.80 Current price: 1,217.00
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 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
7.72B
est: 7.38B (+4.6%)
8.08B
est: 8.20B (-1.5%)
8.75B
est: 8.67B (+1.0%)
9.38B
est: 9.20B (+2.0%)
11.00B
11.00B – 11.00B
+19.6% YoY
EBITDA
1.25B
est: 1.32B (-5.1%)
1.34B
est: 1.47B (-8.7%)
1.59B
est: 1.45B (+9.3%)
1.76B
est: 1.64B (+7.6%)
1.96B
1.96B – 1.96B
+19.6% YoY
EBIT
787.43M
est: 858.23M (-8.2%)
839.03M
est: 953.78M (-12.0%)
1.04B
est: 912.63M (+13.9%)
1.15B
est: 1.04B (+10.9%)
1.24B
1.24B – 1.24B
+19.6% YoY
Net Income
569.71M
est: 747.59M (-23.8%)
743.72M
est: 889.47M (-16.4%)
263.27M
est: 757.20M (-65.2%)
1.03B
est: 814.59M (+26.8%)
790.26M
790.26M – 790.26M
-3.0% YoY
SGA
2.56B
est: 2.18B (+17.9%)
2.70B
est: 2.42B (+11.8%)
2.95B
est: 2.89B (+2.2%)
3.11B
est: 3.06B (+1.9%)
3.65B
3.65B – 3.65B
+19.6% YoY
EPS
63.58
est: 63.58 (0.0%)
74.96
est: 75.65 (-0.9%)
22.41
est: 64.40 (-65.2%)
87.88
est: 70.30 (+25.0%)
68.20
68.20 – 68.20
-3.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 4/5 5/5 5/5 2/5 3/5 3/5
2026-05-11 A- 4/5 4/5 5/5 5/5 1/5 3/5 3/5
2026-05-08 A- 4/5 4/5 5/5 5/5 1/5 3/5 3/5
2026-05-07 A- 4/5 4/5 5/5 5/5 1/5 3/5 3/5
2026-05-01 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
399.38M
OE per share TTM
33.95
Owner's Yield
2.81%
Maintenance CapEx ratio
31.32%
Maint CapEx / Avg PPE
77.3%

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
2.60M
Shares Outstanding
11.59M

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
Naohiko Yamaguchi President, Chief Executive Officer & Representative Director 96M male
Keisuke Miyashita Executive Officer & Business Development Manager
Koiwa Daiki Executive Officer and Finance & Accounting Manager
Maeda Masayuki Managing Executive Officer & Director of Sustainability Promotion Office
Mikiya Amano Director, GM of Central Japan Biomaterials Production Department and DGM of Production Division male
Naoki Hori Executive Officer & Human Resources Manager male
Sato Kunihiro Executive Officer & GM of Central Japan Sales Department 2
Shuji Kumazawa MD, GM of Sales Headquarters & Sales Planning Department and Director male
Akihiko Yamaguchi Executive Vice President & Representative Director male
Toru Ueno GM of Administration Headquarters, General Affairs Manager & 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