Subscribe

CTI Engineering Co., Ltd. (9621.T)

JPY2,972.00 +37.00 (+1.26%)
JP JPX Industrials Engineering & Construction
Address F Tower 103-8430
Tokyo, JP
CEO Tatsuya Nishimura
Website ctie.co.jp
IPO 2001-01-01
ISIN JP3281900005

Explore sections of this company profile

Description

Based in Tokyo, Japan, CTI Engineering Co., Ltd. is an established consulting engineering firm providing services both domestically and internationally. Founded in 1945, the company delivers a comprehensive range of professional consulting services for civil engineering and construction projects, encompassing initial planning, thorough research, detailed scheduling, innovative design, and complete project management. Its expertise spans several key sectors. Within the water and land domain, CTI Engineering addresses river and coastal management, land erosion disaster prevention, dam operation, water supply and sewerage systems, harbor and ocean development, agricultural water utilization facilities, forestry, and fishing infrastructure. For the transport and urban sector, the company contributes to road networks, urban planning and architecture, general transportation solutions, PFI and PPP initiatives, bridge construction, and railway systems. Additionally, in the environmental and social sector, CTI Engineering offers services in information technology and disaster prevention, geology and geotechnical properties, environmental management and energy solutions, overall project management, and resource circulation management. The company began as Kensetsu Gijyutsu Co., Ltd. before officially changing its name to CTI Engineering Co., Ltd. in February 1964.

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
JPY2,972.00 +37.00 (+1.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57.1K
Beta
0.26
Float Shares
19.56M
Free Float %
70.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.85% -3.22% -10.46% -18.92% -10.32% -9.11% +9.43% +52.34% +123.01% +496.25% +865.71%
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
2,972.00
DCF (Unlevered) 4,014.57 +35.1%
DCF (Levered) 3,037.76 +2.2%

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
3.61
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
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
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +3.4% Q1'26: +6.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    -11.8% Q1'26: +16.3% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +3.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +9.0% Q1'26: +20.6% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +10.8% Q1'26: +30.4% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.0% Q1'26: -1.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.47× Q1'26: 0.26× (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 (0.28) × ERP
WACC = 93% × Ke + 7% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,975.98 Current price: 2,972.00
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 Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Revenue
40.22B
est: 41.00B (-1.9%)
42.03B
est: 41.00B (+2.5%)
49.30B
est: 44.00B (+12.0%)
58.44B
est: 44.00B (+32.8%)
74.41B
est: 68.50B (+8.6%)
83.49B
est: 75.00B (+11.3%)
93.06B
est: 95.20B (-2.3%)
97.68B
est: 108.00B (-9.6%)
EBITDA
2.96B
est: 4.72B (-37.2%)
2.78B
est: 4.72B (-41.0%)
3.06B
est: 5.07B (-39.6%)
3.81B
est: 5.07B (-24.9%)
8.35B
est: 7.89B (+5.8%)
9.53B
est: 8.64B (+10.3%)
11.72B
est: 10.96B (+6.9%)
11.34B
est: 12.59B (-9.9%)
EBIT
2.60B
est: 3.95B (-34.2%)
2.38B
est: 3.95B (-39.7%)
2.42B
est: 4.24B (-42.8%)
2.96B
est: 4.24B (-30.1%)
6.99B
est: 6.59B (+6.0%)
8.02B
est: 7.22B (+11.1%)
10.01B
est: 9.16B (+9.3%)
9.40B
est: 10.46B (-10.2%)
Net Income
1.63B
est: 4.67B (-65.0%)
1.45B
est: 2.34B (-38.0%)
1.62B
est: 2.78B (-41.8%)
1.89B
est: 1.67B (+13.6%)
4.47B
est: 3.68B (+21.5%)
5.88B
est: 4.02B (+46.0%)
7.54B
est: 7.47B (+0.9%)
6.75B
est: 8.49B (-20.5%)
SGA
7.31B
est: 7.34B (-0.4%)
7.74B
est: 7.34B (+5.5%)
9.84B
est: 7.88B (+24.9%)
11.41B
est: 7.88B (+44.9%)
12.76B
est: 12.26B (+4.1%)
14.29B
est: 13.43B (+6.4%)
15.82B
est: 17.04B (-7.2%)
17.59B
est: 19.33B (-9.0%)
EPS
57.74
est: 168.30 (-65.7%)
51.16
est: 84.15 (-39.2%)
57.11
est: 100.05 (-42.9%)
66.94
est: 60.10 (+11.4%)
158.10
est: 132.60 (+19.2%)
207.71
est: 145.00 (+43.2%)
271.05
est: 269.15 (+0.7%)
243.10
est: 305.75 (-20.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-11 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-08 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-07 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-01 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-04-30 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-04-28 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.03B
OE per share TTM
37.13
Owner's Yield
1.33%
Maintenance CapEx ratio
12.50%
Maint CapEx / Avg PPE
12.9%

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 Held by 40 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 0.91% 208.9K 0.85%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.03% 113.2K 0.58%
3 WisdomTree Japan Hedged Equity Fund DXJ 0.01% 1.06M 0.48%
4 Schwab International Small-Cap Equity ETF SCHC 0.01% 780.9K 0.06%
5 WisdomTree Japan Equity UCITS ETF - GBP Hedged DXJP.L 0.01% 129.0K 0.45%
6 WisdomTree Japan Equity UCITS ETF - EUR Hedged Acc DXJF.MI 0.01% 109.9K 0.45%
7 WisdomTree Japan Equity UCITS ETF - USD Hedged Acc DXJA.L 0.01% 96.5K 0.48%
8 WisdomTree Japan Equity UCITS ETF DXJ.L 0.01% 96.5K 0.48%
9 WisdomTree Japan Equity UCITS ETF - CHF Hedged Acc DXJD.SW 0.01% 119.1K 0.45%
10 WisdomTree Japan Equity UCITS ETF - USD Acc DXJZ.L 0.01% 96.5K 0.40%

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
2.30M
Shares Outstanding
27.58M

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
Hideaki Sekine Managing Executive Officer
Hirofumi Kanai Managing Executive Officer
Masahiro Emori Managing Executive Officer, President of Osaka Headquarters & Director male
Mitsuho Amano Managing Executive Officer, Chief of Engineering Headquarters & Director male
Naohito Suzuki Senior Managing Executive Officer, GM of Planning & Sales Division & Representative Director male
Naoki Fujiwara Managing Executive Officer & Director male
Shigeo Nakashita Managing Executive Officer male
Tatsuya Nishimura President, Chief Executive Officer & Representative Director male
Tomoyoshi Mizuma Managing Executive Officer
Toshikazu Matsuoka Managing Executive Officer, GM of Administration & Director male
Toshikazu Morito Managing Executive Officer
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