Subscribe

Tokyotokeiba Co.,Ltd. (9672.T)

JPY4,885.00 +10.00 (+0.21%)
JP JPX Consumer Cyclical Gambling, Resorts & Casinos
Address 1-6-8, Omori Kita 143-0016
Tokyo, JP
CEO Takashi Takeichi
IPO 2001-01-01
ISIN JP3586600003

Explore sections of this company profile

Description

Tokyotokeiba Co., Ltd. is primarily involved in leasing facilities for horse racing throughout Japan. The company's diverse activities also encompass the rental of automobile racetracks, the operation of an amusement park, and providing warehouse and commercial property leasing. Beyond property management, they offer construction supervision, maintain air conditioning systems, and oversee the management and operation of shopping malls and office buildings. Additionally, Tokyotokeiba runs restaurants and manages parking areas. The company was established in 1949 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
JPY4,885.00 +10.00 (+0.21%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
77.1K
Beta
0.24
Float Shares
12.05M
Free Float %
46.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.75% -10.55% -16.04% -11.83% -7.17% -13.53% +11.69% +15.49% -5.20% +126.73% +351.38%
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
4,885.00
DCF (Unlevered) 7,574.18 +55.0%
DCF (Levered) 9,822.77 +101.1%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.93
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +3.3% Q1'26: +1.1% (vs Q1'25)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    +9.0% Q1'26: -3.2% (vs Q1'25)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +31.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +36.4% Q1'26: +35.2% (vs Q1'25)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +11.7% Q1'26: +9.5% (vs Q1'25)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -1.1% Q1'26: -2.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    0.81× Q1'26: 0.87× (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 (0.25) × ERP
WACC = 88% × Ke + 12% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,601.59 Current price: 4,885.00
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 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
18.50B
est: 19.00B (-2.6%)
19.83B
est: 19.70B (+0.7%)
21.30B
est: 21.40B (-0.5%)
22.76B
est: 22.74B (+0.1%)
24.84B
est: 25.01B (-0.7%)
28.79B
est: 28.65B (+0.5%)
31.80B
est: 31.84B (-0.1%)
35.45B
est: 35.58B (-0.4%)
37.54B
est: 38.81B (-3.3%)
40.44B
est: 40.46B (0.0%)
41.76B
est: 41.80B (-0.1%)
43.31B
43.15B – 43.47B
+3.6% YoY
45.09B
44.71B – 45.46B
+4.1% YoY
46.70B
46.41B – 46.99B
+3.6% YoY
EBITDA
7.26B
est: 9.95B (-27.1%)
8.36B
est: 10.32B (-19.0%)
9.55B
est: 11.21B (-14.8%)
10.10B
est: 11.92B (-15.2%)
11.54B
est: 13.11B (-11.9%)
12.19B
est: 15.01B (-18.8%)
17.40B
est: 16.68B (+4.3%)
18.30B
est: 18.64B (-1.9%)
17.75B
est: 19.88B (-10.7%)
20.48B
est: 20.72B (-1.2%)
21.67B
est: 21.41B (+1.2%)
22.19B
22.10B – 22.27B
+3.6% YoY
23.10B
22.90B – 23.29B
+4.1% YoY
23.92B
23.78B – 24.07B
+3.6% YoY
EBIT
4.12B
est: 7.18B (-42.7%)
5.00B
est: 7.45B (-32.8%)
6.09B
est: 8.09B (-24.8%)
6.65B
est: 8.60B (-22.6%)
7.53B
est: 9.46B (-20.3%)
7.80B
est: 10.83B (-28.0%)
13.14B
est: 12.04B (+9.1%)
13.40B
est: 13.45B (-0.4%)
12.19B
est: 14.20B (-14.1%)
14.14B
est: 14.80B (-4.5%)
15.18B
est: 15.29B (-0.7%)
15.84B
15.78B – 15.90B
+3.6% YoY
16.49B
16.36B – 16.63B
+4.1% YoY
17.08B
16.98B – 17.19B
+3.6% YoY
Net Income
2.58B
est: 2.40B (+7.4%)
3.09B
est: 2.80B (+10.1%)
4.05B
est: 3.80B (+6.7%)
4.52B
est: 4.03B (+12.0%)
5.20B
est: 4.56B (+14.1%)
5.18B
est: 4.95B (+4.5%)
9.08B
est: 8.83B (+2.9%)
9.39B
est: 9.02B (+4.0%)
8.45B
est: 9.17B (-7.8%)
9.71B
est: 9.36B (+3.7%)
10.46B
est: 10.34B (+1.1%)
11.61B
11.56B – 11.65B
+12.2% YoY
12.54B
12.44B – 12.63B
+8.0% YoY
13.32B
13.21B – 13.42B
+6.2% YoY
SGA
est: 720.82M (-100.0%)
est: 747.38M (-100.0%)
est: 811.87M (-100.0%)
est: 862.79M (-100.0%)
est: 948.98M (-100.0%)
est: 1.09B (-100.0%)
est: 1.21B (-100.0%)
est: 1.35B (-100.0%)
— – —
— – —
— – —
EPS
90.20
est: 89.00 (+1.3%)
108.07
est: 104.00 (+3.9%)
141.92
est: 140.90 (+0.7%)
158.13
est: 149.54 (+5.7%)
182.11
est: 168.97 (+7.8%)
181.24
est: 183.65 (-1.3%)
320.44
est: 327.44 (-2.1%)
342.41
est: 334.59 (+2.3%)
308.38
est: 343.82 (-10.3%)
359.92
est: 351.00 (+2.5%)
392.22
est: 387.80 (+1.1%)
435.17
433.45 – 436.88
+12.2% YoY
470.10
466.56 – 473.64
+8.0% YoY
499.30
495.32 – 503.28
+6.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-01 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.08B
OE per share TTM
186.69
Owner's Yield
3.73%
Maintenance CapEx ratio
68.38%
Maint CapEx / Avg PPE
224.0%

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.

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
80.34M
Shares Outstanding
26.04M

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
Kazuhito Takakura MD of General Affairs, Amusement Park Business and Service Business Division & Director male
Masahiro Ito MD of Finance, Warehouse Rental Business Division & Director male
Mitsuchika Tarao President, CEO & Representative Chairman male
Takashi Takeichi President, Chief Executive Officer & Representative 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