Subscribe

Nagase Brothers Inc. (9733.T)

JPY2,386.00 +0.00 (+0.00%)
JP JPX Consumer Defensive Education & Training Services
Address 1-29-2, Kichijoji Minamicho
Musashino, JP
CEO Akiyuki Nagase
Website toshin.com
IPO 2000-01-04
ISIN JP3647600000

Explore sections of this company profile

Description

Nagase Brothers Inc. is a Japanese enterprise delivering a broad spectrum of educational services. The company oversees various institutions, including high schools, preparatory academies, junior high schools, business schools, elementary schools, and swimming facilities. Beyond traditional schooling, it also provides specialized entrance exam preparation, operates online learning platforms and English language schools, and publishes educational reference materials. Established in 1971, Nagase Brothers Inc. is headquartered in Musashino, 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
JPY2,386.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
30.8K
Beta
0.23
Float Shares
4.40M
Free Float %
16.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.79% -3.03% -10.25% -18.62% -0.57% -11.61% +21.79% +15.18% +21.12% +33.21% +112.72%
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
2,386.00
DCF (Unlevered) 10,646.94 +346.2%
DCF (Levered) 11,779.99 +393.7%
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
1.83
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +9.6%
    +4.3% Q1'26: +4.4% (vs Q1'25)
  • EPS growth Education & Training Services: +28.4%
    -24.8% Q1'26: +133.2% (vs Q1'25)
  • FCF margin Education & Training Services: +39.5%
    +11.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Education & Training Services: +13.7%
    +8.8% Q1'26: +6.5% (vs Q1'25)
  • ROIC Education & Training Services: +8.2%
    +6.8% Q1'26: +7.1% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Education & Training Services: -0.48×
    3.71× Q1'26: 3.41× (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 (0.22) × ERP
WACC = 68% × Ke + 32% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10,646.94 Current price: 2,386.00
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 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
55.26B
est: 55.00B (+0.5%)
64.80B
64.80B – 64.80B
+17.8% YoY
69.00B
69.00B – 69.00B
+6.5% YoY
72.00B
72.00B – 72.00B
+4.3% YoY
EBITDA
8.10B
est: 8.28B (-2.1%)
9.75B
9.75B – 9.75B
+17.8% YoY
10.39B
10.39B – 10.39B
+6.5% YoY
10.84B
10.84B – 10.84B
+4.3% YoY
EBIT
4.87B
est: 5.32B (-8.5%)
6.26B
6.26B – 6.26B
+17.8% YoY
6.67B
6.67B – 6.67B
+6.5% YoY
6.96B
6.96B – 6.96B
+4.3% YoY
Net Income
1.96B
est: 2.40B (-18.5%)
4.10B
4.10B – 4.10B
+70.7% YoY
4.40B
4.40B – 4.40B
+7.3% YoY
5.00B
5.00B – 5.00B
+13.6% YoY
SGA
8.93B
est: 9.50B (-6.0%)
11.20B
11.20B – 11.20B
+17.8% YoY
11.92B
11.92B – 11.92B
+6.5% YoY
12.44B
12.44B – 12.44B
+4.3% YoY
EPS
74.30
est: 91.20 (-18.5%)
155.70
155.70 – 155.70
+70.7% YoY
167.10
167.10 – 167.10
+7.3% YoY
189.90
189.90 – 189.90
+13.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-08 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-07 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-05-01 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-15 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-14 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-13 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-10 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-453.32M
OE per share TTM
-17.22
Owner's Yield
-0.76%
Maintenance CapEx ratio
12.18%
Maint CapEx / Avg PPE
57.7%

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
4.28M
Shares Outstanding
26.33M

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
Akiyuki Nagase President, Chief Executive Officer & Chairman 104M male
Hiromichi Ohyama Senior MD & GM of Toshin High School Division male
Masao Utsumi MD, GM of General Affairs Division & Director male
Shin Kato MD & GM of Satellite Business Division male
Teruhisa Nagase Senior MD, GM of HR Dept., Director of Toshin Educational Research Institute and Director male
Tetsuya Shibukawa Sr. MD, GM of Tohshin High School, Head of Satellite Bus. Dept. Management Strategy & 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