Subscribe

TV TOKYO Holdings Corp (9413.T)

JPY3,635.00 -35.00 (-0.95%)
JP JPX Communication Services Broadcasting
Address Roppongi Grand Tower 3-2-1 106-0087
Tokyo, JP
CEO Ichiro Ishikawa
Website txhd.co.jp
IPO 2004-08-05
ISIN JP3547060008

Explore sections of this company profile

Description

TV TOKYO Holdings Corporation operates as a broadcasting holding company in Japan. The company is involved in terrestrial and BS digital broadcasting; planning and production of musical compositions and programs, and animation programs; copyright management; planning and sale of packaged software; and preparation of commercial broadcast. It also offers TV and internet communications, and advertising; broadcast preparation, editing, and archive; cross-media advertising; and facilities management services, as well as plans and produces art equipment and broadcast programming. In addition, the company engages in the lighting business; insurance agency business; EC business for golf products; provision of program production technology, transmission technical, and news services; broadcasting and ancillary businesses through broadcasting satellite; CG and digital studio business; and development and production of digital media and content. Further, it is involved in U.S news operation program; news program/Japan satellite broadcasting/cable television channel; and TVer, a streaming service. TV TOKYO Holdings Corporation was incorporated in 2010 and is headquartered in Tokyo, 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
JPY3,635.00 -35.00 (-0.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
75.5K
Beta
0.29
Float Shares
11.69M
Free Float %
43.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.92% -5.38% -8.13% -17.81% -22.91% -16.08% -5.14% +47.45% +71.58% +94.10% +14.70%
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
3,635.00
DCF (Unlevered) 7,963.82 +119.1%
DCF (Levered) 9,193.24 +152.9%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.66
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✓ MOAT relativo
  • ✓
    Revenue growth Broadcasting: +0.6%
    +5.8% ★ Q1'26: -2.0% (vs Q1'25)
  • ✓
    EPS growth Broadcasting: +26.7%
    +29.0% ★ Q1'26: -116.3% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Broadcasting: +22.9%
    +7.5% ★ Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Broadcasting: +5.6%
    +6.9% ★ Q1'26: 0.0% (vs Q1'25)
  • ✗
    ROIC Broadcasting: +2.6%
    +12.0% ★ Q1'26: -0.1% (vs Q1'25)
  • ✓
    Share dilution Broadcasting: 0.0%
    -1.1% ★ Q1'26: -0.9% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Broadcasting: -1.02×
    0.39× ★ Q1'26: 1.25× (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 (0.47) × ERP
WACC = 94% × Ke + 6% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 7,970.84 Current price: 3,635.00
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
4 Rev. Ana.
4 EPS Ana. 		Mar 2027
3 Rev. Ana.
2 EPS Ana. 		Mar 2028
1 Rev. Ana.
4 EPS Ana. 		Mar 2029
2 Rev. Ana.
2 EPS Ana. 		Mar 2030
1 Rev. Ana.
1 EPS Ana. 		Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
128.67B
est: 128.96B (-0.2%)
136.22B
est: 134.35B (+1.4%)
142.68B
est: 140.07B (+1.9%)
147.10B
est: 147.58B (-0.3%)
149.23B
est: 150.93B (-1.1%)
145.17B
est: 151.95B (-4.5%)
139.08B
est: 146.88B (-5.3%)
148.07B
est: 148.43B (-0.2%)
150.96B
est: 149.50B (+1.0%)
148.59B
est: 149.43B (-0.6%)
155.84B
est: 153.76B (+1.4%)
164.89B
163.65B – 166.87B
+7.2% YoY
163.94B
163.33B – 164.60B
-0.6% YoY
166.55B
166.25B – 166.88B
+1.6% YoY
170.57B
170.25B – 170.90B
+2.4% YoY
173.96B
173.64B – 174.30B
+2.0% YoY
171.14B
170.82B – 171.48B
-1.6% YoY
EBITDA
7.66B
est: 11.03B (-30.6%)
10.17B
est: 11.49B (-11.5%)
8.98B
est: 11.98B (-25.0%)
11.13B
est: 12.62B (-11.8%)
9.75B
est: 12.91B (-24.5%)
9.33B
est: 12.99B (-28.2%)
9.56B
est: 12.56B (-23.9%)
12.72B
est: 12.69B (+0.2%)
13.35B
est: 12.78B (+4.4%)
12.85B
est: 13.04B (-1.5%)
12.03B
est: 13.42B (-10.4%)
14.39B
14.28B – 14.56B
+7.2% YoY
14.31B
14.25B – 14.36B
-0.6% YoY
14.53B
14.51B – 14.56B
+1.6% YoY
14.88B
14.86B – 14.91B
+2.4% YoY
15.18B
15.15B – 15.21B
+2.0% YoY
14.93B
14.91B – 14.96B
-1.6% YoY
EBIT
5.00B
est: 7.40B (-32.5%)
7.27B
est: 7.71B (-5.7%)
6.39B
est: 8.04B (-20.5%)
7.43B
est: 8.47B (-12.3%)
5.95B
est: 8.67B (-31.4%)
5.13B
est: 8.72B (-41.2%)
5.23B
est: 8.43B (-38.0%)
8.58B
est: 8.52B (+0.7%)
9.23B
est: 8.58B (+7.6%)
8.84B
est: 8.90B (-0.7%)
7.79B
est: 9.16B (-14.9%)
9.82B
9.74B – 9.94B
+7.2% YoY
9.76B
9.73B – 9.80B
-0.6% YoY
9.92B
9.90B – 9.94B
+1.6% YoY
10.16B
10.14B – 10.18B
+2.4% YoY
10.36B
10.34B – 10.38B
+2.0% YoY
10.19B
10.17B – 10.21B
-1.6% YoY
Net Income
3.09B
est: 3.33B (-7.3%)
4.71B
est: 4.21B (+11.8%)
4.29B
est: 3.28B (+30.6%)
6.06B
est: 5.10B (+18.8%)
3.24B
est: 3.89B (-16.9%)
2.59B
est: 3.78B (-31.5%)
2.58B
est: 3.61B (-28.6%)
6.02B
est: 5.31B (+13.5%)
6.72B
est: 5.90B (+13.9%)
6.74B
est: 5.66B (+19.1%)
6.04B
est: 5.98B (+0.9%)
8.05B
7.84B – 8.26B
+34.6% YoY
7.61B
7.02B – 8.26B
-5.5% YoY
8.60B
7.09B – 8.91B
+13.0% YoY
8.24B
7.97B – 8.69B
-4.2% YoY
8.91B
8.89B – 8.93B
+8.2% YoY
9.22B
9.20B – 9.24B
+3.5% YoY
SGA
32.90B
est: 31.26B (+5.2%)
34.31B
est: 32.57B (+5.3%)
36.29B
est: 33.96B (+6.9%)
35.20B
est: 35.78B (-1.6%)
35.69B
est: 36.59B (-2.5%)
33.42B
est: 36.84B (-9.3%)
31.45B
est: 35.61B (-11.7%)
36.02B
est: 35.98B (+0.1%)
36.71B
est: 36.24B (+1.3%)
36.01B
est: 36.91B (-2.5%)
39.26B
est: 37.98B (+3.4%)
40.73B
40.42B – 41.22B
+7.2% YoY
40.50B
40.35B – 40.66B
-0.6% YoY
41.14B
41.07B – 41.22B
+1.6% YoY
42.13B
42.06B – 42.22B
+2.4% YoY
42.97B
42.89B – 43.06B
+2.0% YoY
42.27B
42.20B – 42.36B
-1.6% YoY
EPS
109.23
est: 123.94 (-11.9%)
166.42
est: 156.44 (+6.4%)
151.57
est: 122.00 (+24.2%)
214.23
est: 189.63 (+13.0%)
114.36
est: 144.72 (-21.0%)
91.59
est: 140.60 (-34.9%)
91.12
est: 134.05 (-32.0%)
214.87
est: 197.35 (+8.9%)
244.09
est: 219.25 (+11.3%)
248.44
est: 212.45 (+16.9%)
224.31
est: 224.68 (-0.2%)
299.87
294.54 – 310.23
+33.5% YoY
287.10
263.80 – 310.40
-4.3% YoY
304.20
266.50 – 334.65
+6.0% YoY
312.95
299.30 – 326.60
+2.9% YoY
334.75
333.95 – 335.61
+7.0% YoY
346.30
345.47 – 347.19
+3.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-07 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-01 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-28 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-4.20M
OE per share TTM
0.07
Owner's Yield
0.00%
Maintenance CapEx ratio
10.55%
Maint CapEx / Avg PPE
18.6%

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 26 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Schwab Fundamental International Small Company Index ETF FNDC 0.02% 531.1K 0.39%
2 iShares Core TOPIX ETF 1475.T 0.00% 686.5K 0.05%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 479.6K 0.06%
4 Avantis International Small Cap Value ETF AVDV 0.00% 433.3K 0.36%
5 Avantis International Small Cap Equity ETF AVDS 0.00% 6.9K 0.30%
6 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 15.2K 0.45%
7 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.00% 22.3K 0.39%
8 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 2.4K 0.22%
9 Vanguard FTSE Pacific ETF VPL 0.00% 132.6K 0.07%
10 Avantis International Equity ETF AVDE 0.00% 147.0K 0.23%

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
6.97M
Shares Outstanding
26.63M

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
Hajime Tamura MD & Director — —
Hiroshi Yoshitsugu Representative Chief Executive Officer, President & Director — male
Koichi Komaru Chief of Accounting, MD & Director — male
Takashi Nagata Senior MD & Director — male
Takeshi Ozawa Senior MD, Head of Corporate Planning, Legal Affairs, Public Relations & G.A & Director — —
Takuyuki Hirobe Executive Officer — —
Toshiyuki Hiraoka MD & 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 Broadcasting