Subscribe

Zenrin Co., Ltd. (9474.T)

JPY917.00 +2.00 (+0.22%)
JP JPX Communication Services Internet Content & Information
Address 3-1 Nakabarushinmachi 804-0003
Kitakyushu, JP
CEO Michio Takekawa
IPO 2001-01-04
ISIN JP3430400006

Explore sections of this company profile

Description

Zenrin Co., Ltd. is dedicated to the worldwide gathering and meticulous management of diverse geospatial information. The company's activities are structured across three primary divisions: Map Database, General Printing, and Other. Its Map Database segment is responsible for producing and marketing a variety of items, including printed residential maps, specialized maps, digital residential map databases, and map data optimized for in-car navigation systems and internet services, alongside providing smartphone-based applications. The General Printing division focuses on manufacturing and distributing various printed goods, offering marketing solutions, and reselling acquired merchandise. Furthermore, Zenrin develops software and services that complement its integrated geospatial systems. Established in 1948, the company maintains its headquarters 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
JPY917.00 +2.00 (+0.22%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
225.7K
Beta
0.04
Float Shares
24.10M
Free Float %
45.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.01% +1.93% +5.41% -13.00% -13.58% -14.73% -22.47% +1.36% -23.00% -47.75% -13.19%
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
917.00
DCF (Unlevered) 2,275.88 +148.2%
DCF (Levered) 1,627.94 +77.5%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.97
Grey zone
Piotroski F-Score
4 / 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
4 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    -0.1% Q1'26: -4.5% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +5.1% Q1'26: +7.9% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +2.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +5.5% Q1'26: +14.7% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    +5.9% Q1'26: +22.7% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    0.26× Q1'26: 0.14× (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 (0.03) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,275.88 Current price: 917.00
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.
Revenue
52.29B
est: 51.90B (+0.7%)
54.97B
est: 54.50B (+0.9%)
57.82B
est: 56.01B (+3.2%)
61.33B
est: 59.42B (+3.2%)
63.75B
est: 64.23B (-0.8%)
59.77B
est: 60.11B (-0.6%)
57.23B
est: 57.42B (-0.3%)
59.05B
est: 58.81B (+0.4%)
58.93B
est: 59.40B (-0.8%)
61.34B
est: 62.67B (-2.1%)
64.36B
est: 64.07B (+0.5%)
64.93B
64.80B – 65.00B
+1.4% YoY
65.51B
65.00B – 66.50B
+0.9% YoY
67.81B
67.00B – 69.20B
+3.5% YoY
69.00B
68.32B – 70.23B
+1.8% YoY
EBITDA
7.60B
est: 7.38B (+3.1%)
8.53B
est: 7.75B (+10.1%)
10.19B
est: 7.96B (+28.0%)
11.45B
est: 8.45B (+35.6%)
11.76B
est: 9.13B (+28.7%)
8.87B
est: 8.54B (+3.8%)
6.74B
est: 8.16B (-17.4%)
7.76B
est: 8.36B (-7.1%)
6.98B
est: 8.44B (-17.3%)
7.45B
est: 10.49B (-29.0%)
9.58B
est: 10.73B (-10.7%)
10.87B
10.85B – 10.88B
+1.4% YoY
10.97B
10.88B – 11.13B
+0.9% YoY
11.35B
11.22B – 11.59B
+3.5% YoY
11.55B
11.44B – 11.76B
+1.8% YoY
EBIT
2.37B
est: 2.74B (-13.5%)
3.03B
est: 2.88B (+5.3%)
4.24B
est: 2.96B (+43.1%)
5.44B
est: 3.14B (+73.4%)
5.83B
est: 3.39B (+71.6%)
3.28B
est: 3.18B (+3.1%)
1.41B
est: 3.03B (-53.7%)
2.66B
est: 3.11B (-14.5%)
1.71B
est: 3.14B (-45.6%)
1.96B
est: 4.98B (-60.7%)
3.92B
est: 5.09B (-22.9%)
5.16B
5.15B – 5.16B
+1.4% YoY
5.20B
5.16B – 5.28B
+0.9% YoY
5.39B
5.32B – 5.50B
+3.5% YoY
5.48B
5.43B – 5.58B
+1.8% YoY
Net Income
1.46B
est: 2.27B (-35.6%)
1.61B
est: 1.50B (+7.2%)
2.46B
est: 2.14B (+15.3%)
3.34B
est: 2.86B (+16.6%)
3.21B
est: 3.73B (-13.9%)
2.63B
est: 2.64B (-0.3%)
1.25B
est: 1.14B (+9.8%)
3.66B
est: 2.77B (+32.1%)
2.77B
est: 2.23B (+24.2%)
2.08B
est: 3.18B (-34.7%)
2.61B
est: 2.59B (+0.6%)
2.74B
2.53B – 3.00B
+5.8% YoY
2.75B
2.25B – 3.50B
+0.4% YoY
3.36B
2.70B – 4.40B
+22.3% YoY
2.90B
2.86B – 2.97B
-13.8% YoY
SGA
18.20B
est: 18.35B (-0.8%)
18.44B
est: 19.27B (-4.3%)
19.42B
est: 19.80B (-1.9%)
19.73B
est: 21.01B (-6.1%)
20.08B
est: 22.71B (-11.6%)
19.94B
est: 21.26B (-6.2%)
19.46B
est: 20.30B (-4.1%)
20.42B
est: 20.79B (-1.8%)
20.67B
est: 21.00B (-1.6%)
21.38B
est: 21.90B (-2.4%)
21.99B
est: 22.39B (-1.8%)
22.69B
22.64B – 22.71B
+1.4% YoY
22.89B
22.71B – 23.24B
+0.9% YoY
23.69B
23.41B – 24.18B
+3.5% YoY
24.11B
23.87B – 24.54B
+1.8% YoY
EPS
27.06
est: 42.61 (-36.5%)
29.47
est: 28.13 (+4.8%)
44.74
est: 40.00 (+11.8%)
60.75
est: 53.62 (+13.3%)
61.13
est: 69.81 (-12.4%)
50.36
est: 49.47 (+1.8%)
22.52
est: 21.30 (+5.7%)
66.93
est: 51.88 (+29.0%)
51.41
est: 41.79 (+23.0%)
38.93
est: 59.28 (-34.3%)
48.82
est: 48.25 (+1.2%)
53.23
47.30 – 56.20
+10.3% YoY
51.50
42.10 – 65.60
-3.3% YoY
63.17
50.60 – 82.40
+22.7% YoY
54.30
53.60 – 55.56
-14.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-28 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-27 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-26 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-25 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-22 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-21 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-20 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-19 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-18 A- 4/5 4/5 3/5 4/5 4/5 2/5 3/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-08 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-01 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-04-23 B 3/5 4/5 2/5 4/5 2/5 2/5 3/5
2026-04-22 B 3/5 4/5 2/5 4/5 2/5 2/5 3/5
2026-04-21 B 3/5 4/5 2/5 4/5 2/5 2/5 3/5
2026-04-20 B 3/5 4/5 2/5 4/5 2/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
589.95M
OE per share TTM
11.05
Owner's Yield
1.23%
Maintenance CapEx ratio
25.78%
Maint CapEx / Avg PPE
21.6%

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 37 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.05% 209.8K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.03% 290.7K 0.40%
3 WisdomTree International Equity Fund DWM 0.02% 104.3K 0.48%
4 Avantis International Small Cap Value ETF AVDV 0.01% 1.67M 0.36%
5 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.01% 86.9K 0.39%
6 Avantis International Small Cap Equity ETF AVDS 0.01% 22.1K 0.30%
7 Schwab International Small-Cap Equity ETF SCHC 0.01% 367.1K 0.06%
8 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.01% 27.7K 0.48%
9 Dimensional - International Small Cap ETF DFIS 0.00% 268.3K 0.39%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 647.4K 0.06%

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
971.7K
Shares Outstanding
53.39M

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
Hideyuki Fujisawa Senior Vice President male
Masami Matsuo Senior MD & Director male
Masaru Yamamoto Senior Vice President & Director male
Michio Takekawa President, Chief Executive Officer, Representative Director & Head of Corporate Strategy male
Yumiko Toshima Senior Executive Officer, GM of Corporate Division & Director female
Zenshi Takayama Chairman of the Board 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