Subscribe

Step Co.,Ltd. (9795.T)

JPY2,259.00 -3.00 (-0.13%)
JP JPX Consumer Defensive Education & Training Services
Address 602 Fujisawa 251-0052
Fujisawa, JP
CEO Yosuke Endo
IPO 2010-02-22
ISIN JP3399700008

Explore sections of this company profile

Description

Step Co.,Ltd. is an educational services provider in Japan, primarily known for running cram schools. The company also manages and operates childcare and nursery facilities. Established in 1975, Step Co.,Ltd. maintains a network of 154 schools located within Kanagawa prefecture, with its headquarters situated in Fujisawa, 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
JPY2,259.00 -3.00 (-0.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
12.8K
Beta
0.07
Float Shares
6.98M
Free Float %
45.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.36% -0.14% -3.57% -13.61% -11.36% -9.70% -1.20% +22.57% +40.61% +106.91% +381.74%
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
2,259.00
DCF (Unlevered) 5,326.68 +135.8%
DCF (Levered) 6,017.93 +166.4%
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
9.57
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +9.6%
    +5.0% Q1'26: +4.4% (vs Q1'25)
  • EPS growth Education & Training Services: +28.4%
    +9.5% Q1'26: +8.1% (vs Q1'25)
  • FCF margin Education & Training Services: +39.5%
    +17.8% Q1'26: +81.6% (vs Q1'25)
  • EBIT margin Education & Training Services: +13.7%
    +23.9% Q1'26: +19.6% (vs Q1'25)
  • ROIC Education & Training Services: +8.2%
    +13.3% Q1'26: +10.1% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    -2.1% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Education & Training Services: -0.48×
    0.03× Q1'26: 0.03× (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 (0.07) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,326.68 Current price: 2,259.00
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
1 Rev. Ana.
1 EPS Ana.
Sep 2027
1 Rev. Ana.
1 EPS Ana.
Sep 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
9.61B
est: 9.60B (+0.1%)
10.18B
est: 10.32B (-1.4%)
10.56B
est: 10.70B (-1.3%)
11.03B
est: 11.50B (-4.1%)
11.59B
est: 11.50B (+0.8%)
10.93B
est: 11.00B (-0.7%)
13.04B
est: 13.30B (-2.0%)
13.65B
est: 14.00B (-2.5%)
14.44B
est: 14.50B (-0.4%)
15.10B
est: 15.50B (-2.6%)
15.85B
est: 15.90B (-0.3%)
16.30B
16.30B – 16.30B
+2.5% YoY
16.80B
16.80B – 16.80B
+3.1% YoY
17.50B
17.50B – 17.50B
+4.2% YoY
EBITDA
2.71B
est: 2.72B (-0.6%)
2.88B
est: 2.93B (-1.7%)
3.02B
est: 3.04B (-0.6%)
3.06B
est: 3.26B (-6.1%)
3.06B
est: 3.26B (-6.2%)
2.32B
est: 3.12B (-25.5%)
3.94B
est: 3.77B (+4.4%)
4.09B
est: 3.97B (+3.0%)
3.65B
est: 4.11B (-11.3%)
3.98B
est: 4.29B (-7.3%)
4.24B
est: 4.40B (-3.8%)
4.52B
4.52B – 4.52B
+2.5% YoY
4.65B
4.65B – 4.65B
+3.1% YoY
4.85B
4.85B – 4.85B
+4.2% YoY
EBIT
2.30B
est: 2.41B (-4.4%)
2.45B
est: 2.59B (-5.3%)
2.58B
est: 2.68B (-3.7%)
2.68B
est: 2.89B (-7.1%)
2.69B
est: 2.89B (-6.8%)
1.93B
est: 2.76B (-30.1%)
3.51B
est: 3.34B (+5.2%)
3.66B
est: 3.51B (+4.1%)
3.19B
est: 3.64B (-12.3%)
3.51B
est: 3.81B (-7.8%)
3.78B
est: 3.91B (-3.3%)
4.01B
4.01B – 4.01B
+2.5% YoY
4.13B
4.13B – 4.13B
+3.1% YoY
4.30B
4.30B – 4.30B
+4.2% YoY
Net Income
1.49B
est: 1.29B (+15.5%)
1.67B
est: 1.35B (+23.2%)
1.83B
est: 1.71B (+7.5%)
1.86B
est: 1.80B (+3.5%)
1.94B
est: 1.75B (+10.9%)
1.34B
est: 1.25B (+7.4%)
2.47B
est: 2.35B (+5.2%)
2.56B
est: 2.51B (+2.1%)
2.41B
est: 2.84B (-15.4%)
2.51B
est: 3.13B (-19.8%)
2.69B
est: 2.58B (+4.2%)
2.78B
2.78B – 2.78B
+7.7% YoY
2.85B
2.85B – 2.85B
+2.6% YoY
2.95B
2.95B – 2.95B
+3.5% YoY
SGA
575.53M
est: 198.19M (+190.4%)
575.58M
est: 213.06M (+170.2%)
564.47M
est: 220.90M (+155.5%)
579.22M
est: 237.42M (+144.0%)
601.40M
est: 237.42M (+153.3%)
613.30M
est: 227.09M (+170.1%)
594.80M
est: 274.58M (+116.6%)
612.48M
est: 289.03M (+111.9%)
641.68M
est: 299.35M (+114.4%)
700.07M
est: 603.06M (+16.1%)
210.01M
est: 618.62M (-66.1%)
634.18M
634.18M – 634.18M
+2.5% YoY
653.64M
653.64M – 653.64M
+3.1% YoY
680.87M
680.87M – 680.87M
+4.2% YoY
EPS
89.25
est: 81.60 (+9.4%)
100.39
est: 85.80 (+17.0%)
110.65
est: 108.00 (+2.5%)
112.40
est: 114.00 (-1.4%)
117.92
est: 111.00 (+6.2%)
81.38
est: 79.20 (+2.8%)
149.71
est: 148.80 (+0.6%)
155.27
est: 159.00 (-2.3%)
145.71
est: 180.00 (-19.1%)
155.59
est: 198.00 (-21.4%)
170.35
est: 163.50 (+4.2%)
176.10
176.10 – 176.10
+7.7% YoY
180.70
180.70 – 180.70
+2.6% YoY
187.10
187.10 – 187.10
+3.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 5/5 4/5 3/5 3/5
2026-05-28 A 4/5 5/5 3/5 5/5 4/5 3/5 3/5
2026-05-27 A 4/5 5/5 3/5 5/5 4/5 3/5 3/5
2026-05-26 A 4/5 5/5 3/5 5/5 4/5 3/5 3/5
2026-05-25 A+ 4/5 5/5 3/5 5/5 4/5 3/5 4/5
2026-05-22 A 4/5 5/5 3/5 5/5 4/5 3/5 3/5
2026-05-21 A+ 4/5 5/5 3/5 5/5 4/5 3/5 4/5
2026-05-20 A+ 4/5 5/5 3/5 5/5 4/5 3/5 4/5
2026-05-19 A+ 4/5 5/5 3/5 5/5 4/5 3/5 4/5
2026-05-18 A+ 4/5 5/5 3/5 5/5 4/5 3/5 4/5
2026-05-15 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-14 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-13 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-12 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-11 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-08 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-07 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-05-01 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-27 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-24 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 3/5 3/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 3/5 3/5 3/5
2026-04-16 A 4/5 5/5 3/5 5/5 3/5 3/5 3/5
2026-04-15 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-14 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-13 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-10 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.86B
OE per share TTM
244.47
Owner's Yield
11.25%
Maintenance CapEx ratio
16.01%
Maint CapEx / Avg PPE
123.0%

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
4.00M
Shares Outstanding
15.50M

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
Akinori Ohkuro MD, Executive Officer, GM of University Exam Management Division & Director male
Atsushi Iida Managing Executive Officer, Chief of Prefectural Northern Headquarters & Chief of Sagami-Ono Block male
Daisuke Komatsu Managing Executive Officer, Chief of Shonan Headquarters & Chief of Nagago Block
Hiroyuki Takase Managing Executive Officer, Chief of Chigasaki Block & Chief of Prefectural West Headquarters male
Hitoshi Yasuda Managing Executive Officer & Director of High School Department Training Headquarters
Kyoji Tatsui Chairman male
Naoyuki Umezawa Managing Executive Officer, Chief of Prefectural South Division & Chief of Kamiooka Block male
Noriaki Arai Managing Executive Officer, GM of General Affairs Division & Director male
Tsuyoshi Hakamada Managing Executive Officer, Chief of Prefectural Central Headquarters & Chief of Atsugi Ebina Block
Yosuke Endo Representative Director, CEO, President & GM of Yokohama Kawasaki Division 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