Subscribe

Takihyo Co., Ltd. (9982.T)

JPY2,401.00 +51.00 (+2.17%)
JP JPX Consumer Cyclical Apparel - Manufacturers
Address Nagoya Lucent Tower 451-8688
Nagoya, JP
CEO Kazuo Taki
IPO 2002-03-05
ISIN JP3462100003

Explore sections of this company profile

Description

Established in Nagoya, Japan, in 1751, Takihyo Co., Ltd. is a multifaceted enterprise with a global footprint, engaging in a wide array of businesses including apparel, retail, textiles, lifestyle goods, property management, and industrial materials. Within its comprehensive fashion and retail operations, the company oversees the entire lifecycle from market research and design to production and distribution for women's, children's, men's, and home clothing, alongside lifestyle items such as cushions and kitchen mats. Takihyo is also behind several well-known brands: the sportswear label ZOY, the men's fashion line BOB, and the golf-focused G/FORE and WAAC, which offer everything from gloves and shoes to apparel for both genders. Additionally, they manage the Melangetopand boutique. The textile division is responsible for manufacturing and supplying woolen fabrics, synthetic cotton blends, and various knits to apparel manufacturers and trading companies. Beyond its core textile and fashion activities, Takihyo diversifies through other ventures. It operates a Komeda Coffee Shop as a franchisee, curates the Shina art gallery—which features a mix of traditional crafts, modern popular art, and subcultural expressions—and actively manages and leases real estate properties. In the materials sector, Takihyo is a provider of packaging films and an extensive range of synthetic resins. These resins serve critical applications across numerous industries, including automotive, electronic equipment, household appliances, and even space and aviation instruments, as well as being used in food packaging and everyday consumer goods. The company also supplies industrial materials utilized in the fabrication of interior furniture, various merchandise, and building components.

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
JPY2,401.00 +51.00 (+2.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
19.7K
Beta
0.50
Float Shares
4.19M
Free Float %
49.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.03% +4.59% +4.66% +33.29% +43.30% +26.91% +84.16% +203.12% +61.36% +30.31% +250.28%
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
2,401.00
DCF (Unlevered) 18,962.52 +689.8%
DCF (Levered) 32,262.15 +1,243.7%

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 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.02
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +5.5% Q2'26: +3.0% (vs Q2'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    +51.4% Q2'26: +3.3% (vs Q2'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +3.3% Q2'26: -12.0% (vs Q2'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +3.0% Q2'26: +4.6% (vs Q2'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +4.9% Q2'26: +7.6% (vs Q2'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    -3.7% Q2'26: -2.7% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    2.34× Q2'26: 2.20× (vs Q2'25)
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 (0.49) × ERP
WACC = 83% × Ke + 17% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 18,962.52 Current price: 2,401.00
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 Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Revenue
77.66B
est: 81.00B (-4.1%)
84.35B
est: 82.20B (+2.6%)
77.96B
est: 83.30B (-6.4%)
72.75B
est: 83.90B (-13.3%)
EBITDA
2.63B
est: 212.01M (+1,139.1%)
2.87B
est: 215.15M (+1,231.6%)
1.44B
est: 218.03M (+559.1%)
-723.00M
est: 219.60M (-429.2%)
EBIT
2.25B
est: -183.68M (+1,323.3%)
2.51B
est: -186.40M (+1,448.1%)
1.10B
est: -188.90M (+683.4%)
-1.15B
est: -190.26M (-503.4%)
Net Income
1.06B
est: 1.16B (-8.4%)
1.36B
est: 1.39B (-2.4%)
676.00M
est: 1.69B (-59.9%)
1.96B
est: 2.07B (-5.5%)
SGA
13.46B
est: 13.89B (-3.1%)
13.87B
est: 14.09B (-1.6%)
13.13B
est: 14.28B (-8.1%)
13.14B
est: 14.39B (-8.7%)
EPS
113.70
est: 129.00 (-11.9%)
146.15
est: 155.50 (-6.0%)
72.48
est: 188.00 (-61.4%)
210.04
est: 231.00 (-9.1%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-25 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 B+ 3/5 1/5 3/5 4/5 3/5 4/5 4/5
2026-05-18 B+ 3/5 1/5 3/5 4/5 3/5 4/5 4/5
2026-05-15 B+ 3/5 1/5 3/5 4/5 3/5 4/5 4/5
2026-05-14 B+ 3/5 1/5 3/5 4/5 3/5 4/5 4/5
2026-05-13 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-12 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-11 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-08 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-07 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-01 B+ 3/5 1/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 B+ 3/5 1/5 3/5 4/5 2/5 4/5 5/5
2026-04-28 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-27 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5
2026-04-16 B+ 3/5 1/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.51B
OE per share TTM
382.90
Owner's Yield
13.18%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
35.1%

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 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 38.0K 0.28%
2 Dimensional - International Core Equity 2 ETF DFIC 0.00% 31.8K 0.22%
3 Dimensional - International Small Cap ETF DFIS 0.00% 9.1K 0.39%

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
2.72M
Shares Outstanding
8.49M

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
Atsushi Muto Senior Managing Executive Officer, Assistant to President & Director male
Hidenori Itakura Managing Executive Officer, Garment Group Manager & Director male
Isamu Kita Senior Managing Executive Officer male
Kazuo Taki Chairperson, Chief Executive Officer & President male
Tabito Tsuchiya MEO, Deputy Staff Manager, Global Brand Group Manager & 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