Subscribe

Trusco Nakayama Corporation (9830.T)

JPY2,363.00 +30.00 (+1.29%)
JP JPX Industrials Industrial - Distribution
Address TRUSCO Fiorito Building 105-0004
Tokyo, JP
CEO Tetsuya Nakayama
IPO 2001-01-04
ISIN JP3635500006

Explore sections of this company profile

Description

Trusco Nakayama Corporation operates as a specialized global trading enterprise, conducting business both within Japan and across international markets. The company's primary activities include the wholesale distribution of a broad spectrum of products, such as machine tools, logistics equipment, environmental safety gear, other industrial apparatus, and various metal items. Furthermore, Trusco Nakayama is responsible for conceiving and developing products sold under its distinct Trusco brand. Its extensive customer base comprises specialized dealers in areas like machine tools, welding consumables, electrical materials, architectural hardware, and tubing components, alongside retail channels such as do-it-yourself stores and home centers. Founded in 1959, the corporation maintains its headquarters in Tokyo, Japan, and was known as Nakayama Kiko Co., Ltd. before adopting its current name in 1994.

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
JPY2,363.00 +30.00 (+1.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
125.5K
Beta
0.69
Float Shares
43.51M
Free Float %
66.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.45% +0.91% -7.10% -18.17% -8.55% -8.29% +11.25% -2.28% -24.86% -6.61% +256.00%
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
2,363.00
DCF (Unlevered) 813.75 -65.6%
DCF (Levered) 939.93 -60.2%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.94
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
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 Industrial - Distribution: +4.8%
    +8.5% Q1'26: +9.8% (vs Q1'25)
  • EPS growth Industrial - Distribution: +8.9%
    -1.3% Q1'26: +2.6% (vs Q1'25)
  • FCF margin FCF growth · Industrial - Distribution: +12.0%
    +0.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Industrial - Distribution: +5.8%
    +7.1% Q1'26: +6.9% (vs Q1'25)
  • ROIC Industrial - Distribution: +7.4%
    +7.3% Q1'26: +7.3% (vs Q1'25)
  • Share dilution Industrial - Distribution: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Distribution: 0.84×
    2.82× Q1'26: 4.38× (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 (0.69) × ERP
WACC = 65% × Ke + 35% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 793.43 Current price: 2,363.00
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
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
166.57B
est: 166.25B (+0.2%)
177.05B
est: 161.64B (+9.5%)
195.10B
est: 194.50B (+0.3%)
214.30B
est: 214.32B (0.0%)
220.67B
est: 223.93B (-1.5%)
213.40B
est: 214.00B (-0.3%)
226.83B
est: 227.95B (-0.5%)
246.45B
est: 247.55B (-0.4%)
268.15B
est: 266.30B (+0.7%)
295.02B
est: 295.00B (+0.0%)
320.04B
est: 323.00B (-0.9%)
351.00B
346.52B – 355.48B
+8.7% YoY
380.00B
373.71B – 386.29B
+8.3% YoY
407.00B
401.01B – 412.99B
+7.1% YoY
EBITDA
15.35B
est: 15.28B (+0.5%)
16.61B
est: 14.85B (+11.8%)
17.06B
est: 17.87B (-4.5%)
17.98B
est: 19.69B (-8.7%)
18.70B
est: 20.58B (-9.1%)
17.61B
est: 19.67B (-10.5%)
19.96B
est: 20.95B (-4.7%)
21.36B
est: 22.75B (-6.1%)
24.75B
est: 24.47B (+1.1%)
26.07B
est: 26.20B (-0.5%)
28.39B
est: 28.68B (-1.0%)
31.17B
30.77B – 31.57B
+8.7% YoY
33.74B
33.19B – 34.30B
+8.3% YoY
36.14B
35.61B – 36.67B
+7.1% YoY
EBIT
12.98B
est: 10.87B (+19.4%)
14.17B
est: 10.57B (+34.0%)
14.28B
est: 12.72B (+12.3%)
14.37B
est: 14.01B (+2.5%)
13.80B
est: 14.64B (-5.8%)
11.02B
est: 13.99B (-21.2%)
13.00B
est: 14.90B (-12.8%)
14.67B
est: 16.19B (-9.4%)
18.52B
est: 17.41B (+6.4%)
19.98B
est: 19.17B (+4.2%)
22.82B
est: 20.99B (+8.7%)
22.81B
22.52B – 23.10B
+8.7% YoY
24.69B
24.28B – 25.10B
+8.3% YoY
26.45B
26.06B – 26.84B
+7.1% YoY
Net Income
8.24B
est: 8.15B (+1.1%)
9.96B
est: 9.70B (+2.7%)
10.17B
est: 10.13B (+0.4%)
9.72B
est: 9.76B (-0.4%)
9.61B
est: 9.60B (+0.1%)
8.01B
est: 8.00B (+0.1%)
11.60B
est: 12.00B (-3.4%)
10.63B
est: 9.90B (+7.3%)
12.27B
est: 12.40B (-1.1%)
16.10B
est: 15.70B (+2.5%)
15.88B
est: 16.80B (-5.5%)
16.00B
15.45B – 16.54B
-4.8% YoY
17.20B
16.77B – 17.63B
+7.5% YoY
19.20B
18.83B – 19.57B
+11.7% YoY
SGA
20.46B
est: 9.57B (+113.8%)
21.79B
est: 9.30B (+134.2%)
24.37B
est: 11.20B (+117.6%)
27.51B
est: 12.34B (+123.0%)
28.36B
est: 12.89B (+120.0%)
28.33B
est: 12.32B (+130.0%)
27.74B
est: 13.12B (+111.5%)
30.83B
est: 14.25B (+116.3%)
32.80B
est: 15.33B (+114.0%)
35.66B
est: 36.02B (-1.0%)
38.36B
est: 39.43B (-2.7%)
42.85B
42.31B – 43.40B
+8.7% YoY
46.39B
45.62B – 47.16B
+8.3% YoY
49.69B
48.96B – 50.42B
+7.1% YoY
EPS
124.98
est: 123.58 (+1.1%)
151.08
est: 147.10 (+2.7%)
154.26
est: 153.64 (+0.4%)
147.43
est: 147.98 (-0.4%)
145.78
est: 145.60 (+0.1%)
121.42
est: 121.30 (+0.1%)
175.85
est: 182.00 (-3.4%)
161.14
est: 150.15 (+7.3%)
186.05
est: 188.05 (-1.1%)
244.09
est: 238.10 (+2.5%)
240.84
est: 254.80 (-5.5%)
242.60
234.33 – 250.87
-4.8% YoY
260.80
254.29 – 267.31
+7.5% YoY
291.20
285.62 – 296.78
+11.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 3/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A- 4/5 3/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A- 4/5 3/5 3/5 4/5 2/5 4/5 5/5
2026-05-01 A- 4/5 3/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A- 4/5 3/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A- 4/5 3/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A- 4/5 3/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A- 4/5 3/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5
2026-04-22 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5
2026-04-21 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5
2026-04-20 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5
2026-04-17 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5
2026-04-16 A- 4/5 3/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
9.68B
OE per share TTM
146.87
Owner's Yield
6.62%
Maintenance CapEx ratio
64.56%
Maint CapEx / Avg PPE
41.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 79 ETFs in our universe

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
13.39M
Shares Outstanding
65.94M

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
Tetsuya Nakayama President & Representative Director 239M male
Kazuo Nakai GM of Product Department, GM of Home Center sales & Distribution Division and Director male
Kyoko Yoshimi Manager of Public Relations & Investor Relations
Mayumi Takada Manager of the Corporate Planning & Public Relations - IR Section
Mika Takahashi Officer of Corporate Planning & Public Relations - IR Section
Atsushi Kazumi GM of the Business Mgmt, Digital Service Strategy & Orange Book Dept and Director male
Takashi Nakai Advisor male
Tatsuya Nakayama GM of the Logistics Department & Director male
Tetsuhiro Mori General Manager of the Accounting Division male
Mikio Adachi GM of the Administration Division & Manager of the Property Section 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