Subscribe

Nishio Rent All Co., Ltd. (9699.T)

JPY4,020.00 +20.00 (+0.50%)
JP JPX Industrials Rental & Leasing Services
Address No. 1-11-17, Higashi-Shinsaibashi 542-0083
Osaka, JP
CEO Masashi Nishio
IPO 2000-04-04
ISIN JP3657500009

Explore sections of this company profile

Description

Nishio Rent All Co., Ltd. operates in the construction machinery rental sector both domestically in Japan and across international markets. The company provides an extensive fleet of equipment for civil and road construction projects, including lighting solutions, advanced unmanned construction support systems, asphalt finishers, motor graders, various rollers, small compactors, power generators, air compressors, welding apparatus, and electrical resistors. For specific civil engineering applications, their offerings extend to tunneling work equipment, railroad tractors, battery-powered vehicles, construction wastewater treatment systems, shoring, quality assurance tools, and environmental protection equipment. Nishio Rent All also supplies a diverse range of aerial work platforms, maintenance apparatus, forklifts, tower cranes, and autonomous transport vehicles to support plant maintenance and building works. Furthermore, the company caters to exhibitions and outdoor events, providing necessary equipment and materials. Its activities extend to the planning, manufacturing, and sale of materials for indoor children's play areas and outdoor recreational equipment. Beyond rentals, Nishio Rent All undertakes the operation, transportation, leasing, and contracting of construction machinery. It also provides design and supervision for electrical equipment construction, alongside offering parking lot and car maintenance services. Domestically in Japan, the company manages 395 rental operation divisions and 57 franchise chain stores. Headquartered in Osaka, Japan, Nishio Rent All Co., Ltd. was established in 1946.

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
JPY4,020.00 +20.00 (+0.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
44.2K
Beta
0.30
Float Shares
17.37M
Free Float %
62.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-6.83% -7.47% -9.14% -13.53% -5.07% -11.93% +3.74% +25.98% +27.17% +56.43% +483.33%
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
4,020.00
DCF (Unlevered) 39,688.07 +887.3%
DCF (Levered) 20,239.48 +403.5%

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)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.19
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Rental & Leasing Services: +9.0%
    +8.0% Q1'26: -4.0% (vs Q1'25)
  • EPS growth Rental & Leasing Services: +26.5%
    +4.4% Q1'26: -3.3% (vs Q1'25)
  • FCF margin FCF growth · Rental & Leasing Services: +45.1%
    +21.2% Q1'26: +28.1% (vs Q1'25)
  • EBIT margin Rental & Leasing Services: +16.5%
    +9.1% Q1'26: +10.4% (vs Q1'25)
  • ROIC Rental & Leasing Services: +5.7%
    +7.6% Q1'26: +7.7% (vs Q1'25)
  • Share dilution Rental & Leasing Services: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Rental & Leasing Services: 2.72×
    1.79× Q1'26: 1.89× (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 (0.50) × ERP
WACC = 54% × Ke + 46% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 39,688.07 Current price: 4,020.00
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 Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
2 Rev. Ana.
2 EPS Ana.
Sep 2027
1 Rev. Ana.
1 EPS Ana.
Sep 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
111.40B
est: 111.41B (0.0%)
115.94B
est: 115.40B (+0.5%)
123.54B
est: 124.50B (-0.8%)
136.68B
est: 136.12B (+0.4%)
153.94B
est: 150.80B (+2.1%)
151.23B
est: 150.90B (+0.2%)
161.76B
est: 160.50B (+0.8%)
170.63B
est: 171.00B (-0.2%)
185.66B
est: 185.33B (+0.2%)
199.00B
est: 199.75B (-0.4%)
214.95B
est: 219.00B (-1.8%)
219.00B
214.59B – 223.41B
+0.0% YoY
226.00B
218.27B – 233.73B
+3.2% YoY
240.00B
233.44B – 246.56B
+6.2% YoY
EBITDA
30.71B
est: 29.22B (+5.1%)
31.72B
est: 30.26B (+4.8%)
33.06B
est: 32.65B (+1.3%)
35.20B
est: 35.70B (-1.4%)
40.43B
est: 39.55B (+2.2%)
39.02B
est: 39.57B (-1.4%)
43.07B
est: 42.09B (+2.3%)
45.91B
est: 44.84B (+2.4%)
48.38B
est: 48.60B (-0.4%)
52.87B
est: 52.38B (+0.9%)
53.65B
est: 57.43B (-6.6%)
57.43B
56.27B – 58.59B
+0.0% YoY
59.27B
57.24B – 61.29B
+3.2% YoY
62.94B
61.22B – 64.66B
+6.2% YoY
EBIT
13.18B
est: 9.97B (+32.2%)
11.74B
est: 10.32B (+13.7%)
11.62B
est: 11.14B (+4.3%)
15.07B
est: 12.18B (+23.7%)
15.99B
est: 13.49B (+18.5%)
11.37B
est: 13.50B (-15.8%)
13.72B
est: 14.36B (-4.5%)
14.89B
est: 15.30B (-2.7%)
16.34B
est: 16.58B (-1.5%)
19.11B
est: 17.87B (+7.0%)
19.60B
est: 19.59B (+0.1%)
19.59B
19.20B – 19.98B
+0.0% YoY
20.22B
19.53B – 20.91B
+3.2% YoY
21.47B
20.88B – 22.06B
+6.2% YoY
Net Income
7.56B
est: 7.90B (-4.3%)
6.92B
est: 7.27B (-4.9%)
7.17B
est: 7.66B (-6.4%)
9.32B
est: 9.34B (-0.2%)
9.70B
est: 9.90B (-2.0%)
6.43B
est: 5.87B (+9.6%)
8.83B
est: 8.11B (+8.9%)
9.17B
est: 9.31B (-1.5%)
10.29B
est: 10.05B (+2.4%)
11.60B
est: 11.60B (+0.0%)
12.11B
est: 12.30B (-1.5%)
13.01B
12.75B – 13.26B
+5.7% YoY
14.30B
13.79B – 14.62B
+10.0% YoY
15.41B
14.86B – 15.95B
+7.7% YoY
SGA
2.02B
est: 7.64B (-73.5%)
2.11B
est: 7.92B (-73.4%)
2.14B
est: 8.54B (-74.9%)
2.21B
est: 9.34B (-76.3%)
2.45B
est: 10.35B (-76.4%)
2.61B
est: 10.35B (-74.8%)
3.17B
est: 11.01B (-71.2%)
2.94B
est: 11.73B (-75.0%)
53.83B
est: 12.72B (+323.3%)
3.25B
est: 14.34B (-77.3%)
3.40B
est: 15.72B (-78.4%)
15.72B
15.40B – 16.04B
+0.0% YoY
16.22B
15.67B – 16.78B
+3.2% YoY
17.23B
16.76B – 17.70B
+6.2% YoY
EPS
282.88
est: 284.35 (-0.5%)
258.90
est: 261.90 (-1.1%)
275.79
est: 275.75 (+0.0%)
346.01
est: 336.47 (+2.8%)
347.00
est: 356.55 (-2.7%)
231.84
est: 211.40 (+9.7%)
318.16
est: 291.90 (+9.0%)
330.29
est: 335.10 (-1.4%)
370.59
est: 361.80 (+2.4%)
417.77
est: 425.00 (-1.7%)
436.17
est: 450.20 (-3.1%)
468.30
459.07 – 477.53
+4.0% YoY
511.50
496.68 – 526.32
+9.2% YoY
554.70
535.00 – 574.40
+8.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-15 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
30.90B
OE per share TTM
1,112.63
Owner's Yield
27.38%
Maintenance CapEx ratio
41.89%
Maint CapEx / Avg PPE
81.6%

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.

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
4.15M
Shares Outstanding
27.76M

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
Kazuo Yotsumoto Head of Adm. Dept., GM of Asset Management Dep., Safety & Quality Control and Director male
Masashi Nishio Chairman, President & Chief Executive Officer male
Yoshihiro Tonomura Senior 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