Subscribe

Okinawa Cellular Telephone Company (9436.T)

JPY3,800.00 +25.00 (+0.66%)
JP JPX Communication Services Telecommunications Services
Address 1-2-1 Matsuyama 900-8540
Naha, JP
CEO Hitoshi Sugai
IPO 2000-01-04
ISIN JP3194650002

Explore sections of this company profile

Also trades on Other OTC · OKCTF (USD) Tokyo Stock Exchange · 9436.T (JPY)
Description

Okinawa Cellular Telephone Company provides telecommunication and portable phone services in Japan. The company was incorporated in 1991 and is headquartered in Naha, Japan. Okinawa Cellular Telephone Company is a subsidiary of KDDI Corporation.

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
JPY3,800.00 +25.00 (+0.66%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
122.9K
Beta
0.14
Float Shares
33.36M
Free Float %
36.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.20% -0.45% -3.50% +2.01% +21.11% +14.92% +42.30% +119.24% +170.07% +331.32% +512.74%
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
3,800.00
DCF (Unlevered) 2,450.54 -35.5%
DCF (Levered) 2,222.44 -41.5%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
12.91
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    +2.4% Q1'26: +0.4% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +9.1% Q1'26: +8.8% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +12.3% Q1'26: +24.5% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +22.1% Q1'26: +20.3% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +13.9% Q1'26: +13.1% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -2.3% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    0.00× Q1'26: 0.00× (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 (0.31) × ERP
WACC = 100% × Ke + 0% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,450.54 Current price: 3,800.00
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
3 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
59.59B
est: 58.62B (+1.6%)
62.66B
est: 63.19B (-0.8%)
63.02B
est: 63.46B (-0.7%)
65.18B
est: 65.61B (-0.7%)
67.01B
est: 66.69B (+0.5%)
68.05B
est: 68.42B (-0.5%)
74.19B
est: 73.38B (+1.1%)
73.43B
est: 72.92B (+0.7%)
77.30B
est: 77.16B (+0.2%)
77.99B
est: 79.30B (-1.7%)
84.31B
est: 83.18B (+1.4%)
86.95B
86.03B – 87.77B
+4.5% YoY
90.80B
89.84B – 91.31B
+4.4% YoY
94.71B
94.51B – 95.09B
+4.3% YoY
96.53B
95.93B – 97.00B
+1.9% YoY
99.05B
98.43B – 99.53B
+2.6% YoY
101.81B
101.17B – 102.30B
+2.8% YoY
EBITDA
15.71B
est: 17.22B (-8.7%)
16.85B
est: 18.56B (-9.2%)
17.61B
est: 18.64B (-5.5%)
19.28B
est: 19.27B (+0.1%)
19.88B
est: 19.59B (+1.5%)
20.99B
est: 20.10B (+4.5%)
22.17B
est: 21.55B (+2.9%)
23.32B
est: 21.42B (+8.9%)
22.91B
est: 22.66B (+1.1%)
24.19B
est: 24.00B (+0.8%)
24.81B
est: 25.18B (-1.4%)
26.32B
26.04B – 26.56B
+4.5% YoY
27.48B
27.19B – 27.64B
+4.4% YoY
28.66B
28.60B – 28.78B
+4.3% YoY
29.22B
29.03B – 29.36B
+1.9% YoY
29.98B
29.79B – 30.12B
+2.6% YoY
30.81B
30.62B – 30.96B
+2.8% YoY
EBIT
10.33B
est: 12.22B (-15.4%)
11.21B
est: 13.17B (-14.9%)
11.71B
est: 13.23B (-11.5%)
13.36B
est: 13.67B (-2.3%)
13.78B
est: 13.90B (-0.9%)
14.79B
est: 14.26B (+3.7%)
15.33B
est: 15.29B (+0.2%)
16.46B
est: 15.20B (+8.3%)
16.73B
est: 16.08B (+4.0%)
17.72B
est: 17.53B (+1.1%)
18.23B
est: 18.39B (-0.9%)
19.22B
19.02B – 19.40B
+4.5% YoY
20.07B
19.86B – 20.19B
+4.4% YoY
20.94B
20.89B – 21.02B
+4.3% YoY
21.34B
21.21B – 21.44B
+1.9% YoY
21.90B
21.76B – 22.00B
+2.6% YoY
22.51B
22.37B – 22.62B
+2.8% YoY
Net Income
6.70B
est: 11.10B (-39.7%)
7.51B
est: 6.67B (+12.5%)
8.00B
est: 7.07B (+13.2%)
8.65B
est: 7.30B (+18.4%)
9.33B
est: 7.61B (+22.5%)
9.88B
est: 8.24B (+19.8%)
10.52B
est: 9.33B (+12.8%)
10.66B
est: 9.37B (+13.7%)
10.85B
est: 9.71B (+11.8%)
12.13B
est: 22.56B (-46.2%)
12.40B
est: 11.99B (+3.5%)
13.22B
12.66B – 13.25B
+10.3% YoY
13.50B
13.09B – 14.14B
+2.1% YoY
13.93B
13.68B – 14.74B
+3.2% YoY
15.25B
15.14B – 15.36B
+9.4% YoY
15.79B
15.66B – 15.89B
+3.6% YoY
16.38B
16.24B – 16.48B
+3.7% YoY
SGA
6.51B
est: 6.30B (+3.3%)
7.00B
est: 6.79B (+3.1%)
7.04B
est: 6.82B (+3.2%)
6.32B
est: 7.05B (-10.3%)
7.07B
est: 7.16B (-1.3%)
6.89B
est: 7.35B (-6.2%)
7.49B
est: 7.88B (-4.9%)
8.11B
est: 7.83B (+3.6%)
7.65B
est: 8.29B (-7.7%)
8.24B
est: 7.92B (+3.9%)
7.89B
est: 8.31B (-5.1%)
8.69B
8.59B – 8.77B
+4.5% YoY
9.07B
8.98B – 9.12B
+4.4% YoY
9.46B
9.44B – 9.50B
+4.3% YoY
9.64B
9.58B – 9.69B
+1.9% YoY
9.90B
9.83B – 9.94B
+2.6% YoY
10.17B
10.11B – 10.22B
+2.8% YoY
EPS
61.26
est: 116.60 (-47.5%)
68.63
est: 70.06 (-2.0%)
73.14
est: 74.21 (-1.4%)
79.05
est: 76.67 (+3.1%)
85.33
est: 79.96 (+6.7%)
90.38
est: 86.54 (+4.4%)
97.12
est: 97.97 (-0.9%)
99.29
est: 98.44 (+0.9%)
102.29
est: 101.95 (+0.3%)
122.47
est: 242.62 (-49.5%)
130.25
est: 128.95 (+1.0%)
139.80
136.01 – 142.36
+8.4% YoY
146.13
140.67 – 151.95
+4.5% YoY
152.70
147.04 – 158.42
+4.5% YoY
164.00
162.67 – 165.03
+7.4% YoY
169.70
168.32 – 170.76
+3.5% YoY
176.00
174.57 – 177.10
+3.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A- 4/5 3/5 4/5 5/5 4/5 2/5 2/5
2026-05-07 A- 4/5 3/5 4/5 5/5 4/5 2/5 2/5
2026-05-01 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
11.63B
OE per share TTM
125.65
Owner's Yield
3.96%
Maintenance CapEx ratio
55.11%
Maint CapEx / Avg PPE
54.5%

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 61 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.27% 1.05M 0.58%
2 WisdomTree International SmallCap Dividend Fund DLS 0.12% 1.25M 0.58%
3 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.11% 462.1K 0.48%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.07% 167.4K 0.50%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.06% 365.6K 0.58%
6 Schwab International Small-Cap Equity ETF SCHC 0.04% 1.90M 0.06%
7 Avantis International Small Cap Equity ETF AVDS 0.03% 88.2K 0.30%
8 Avantis International Small Cap Value ETF AVDV 0.03% 5.10M 0.36%
9 WisdomTree International Equity Fund DWM 0.02% 166.1K 0.48%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.02% 55.3K 0.83%

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
36.70M
Shares Outstanding
92.13M

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
Fumitaka Kaizaki Executive Officer & Head of Technology Division
Hiroki Kuniyoshi Senior MD, Executive Officer & Director male
Ikuo Marumai Senior Managing Executive Officer, Executive MD, Head of Tech Div & Representative Director
Kyuji Uechi Executive Officer, GM of Sales Division & Consumer Sales Division and Director
Seiichi Nakagawa Executive Officer & GM of Business Design Division male
Shinya Obata Executive Officer & GM of Personal Sales Division
Yasuaki Miyakura President, Chief Executive Officer & Director
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