OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
2404$561.0058

TETSUJIN Holdings Inc

Leisure & RecreationVerified

TETSUJIN Holdings Inc has a market price of 561 JPY per share, with a market capitalization of 7,495,050,882 JPY. The company's price-to-earnings ratio is 22.33, and its price-to-book ratio is 11.42, indicating a premium valuation relative to its book value. The company's liquidity position is characterized by 979,168,000 JPY in cash and equivalents, but its long-term debt of 2,324,083,000 JPY results in a debt-to-equity ratio of 3.54, suggesting a leveraged capital structure. The company's profitability is modest, with a return on equity of 5.12% and a return on assets of 7.45%. These figures are below the industry median for Leisure & Recreation, which typically sees higher returns due to the premium pricing of leisure services. The operating margin is 1.87%, and the net profit margin is 4.17%, both of which are in line with the industry's average margins for cyclical consumer services. TETSUJIN Holdings Inc's revenue is distributed across four segments: Karaoke Room Management, Food and Beverage, Beauty, and Media and Content Planning. The Karaoke Room Management segment operates in the Tokyo metropolitan area, while the Food and Beverage segment includes the Naokyu ramen brand and other dining concepts. The Beauty segment operates in Tokyo and Chukyo, and the Media and Content Planning segment is involved in mobile content production. The company's geographic exposure is concentrated in Japan, with no significant international operations. The company's growth trajectory is modest, with a current fiscal year outlook indicating a slight increase in revenue. The company's free cash flow is 147,545,000 JPY, and its operating cash flow is 681,653,000 JPY, suggesting that it generates sufficient cash to cover its operations and some debt servicing. However, the company's capital expenditure of -380,078,000 JPY indicates a reduction in investment, which may affect long-term growth. The company's risk assessment indicates a medium liquidity risk and a low dilution risk. The key flag of negative net cash after subtracting total debt suggests that the company may need to manage its liquidity carefully. The company's dilution risk is low, with no significant dilution potential in the near term. Recent events include the company's continued focus on its core segments and the management of its debt. The company has not issued any new shares recently, and there are no indications of significant dilution in the near future. The company's recent financial performance has been stable, with a net income of 335,721,000 JPY and an operating income of 150,210,000 JPY.

30-day price · 2404+30.00 (+5.7%)
Low$518.00High$581.00Close$553.00As of21 May, 00:00 UTC
Profile
CompanyTETSUJIN Holdings Inc
Ticker2404.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryLeisure & Recreation
AI analysis

Business. TETSUJIN Holdings Inc operates in the leisure and recreation industry, managing karaoke rooms under the KARATEZ brand, running a ramen business under the Naokyu brand, operating beauty salons under the Bianca and Rich to brands, and producing mobile content for phones.

Classification. TETSUJIN Holdings Inc is classified in the Leisure & Recreation industry under the Consumer Cyclicals economic sector with a confidence level of 0.92.

TETSUJIN Holdings Inc has a market price of 561 JPY per share, with a market capitalization of 7,495,050,882 JPY. The company's price-to-earnings ratio is 22.33, and its price-to-book ratio is 11.42, indicating a premium valuation relative to its book value. The company's liquidity position is characterized by 979,168,000 JPY in cash and equivalents, but its long-term debt of 2,324,083,000 JPY results in a debt-to-equity ratio of 3.54, suggesting a leveraged capital structure. The company's profitability is modest, with a return on equity of 5.12% and a return on assets of 7.45%. These figures are below the industry median for Leisure & Recreation, which typically sees higher returns due to the premium pricing of leisure services. The operating margin is 1.87%, and the net profit margin is 4.17%, both of which are in line with the industry's average margins for cyclical consumer services. TETSUJIN Holdings Inc's revenue is distributed across four segments: Karaoke Room Management, Food and Beverage, Beauty, and Media and Content Planning. The Karaoke Room Management segment operates in the Tokyo metropolitan area, while the Food and Beverage segment includes the Naokyu ramen brand and other dining concepts. The Beauty segment operates in Tokyo and Chukyo, and the Media and Content Planning segment is involved in mobile content production. The company's geographic exposure is concentrated in Japan, with no significant international operations. The company's growth trajectory is modest, with a current fiscal year outlook indicating a slight increase in revenue. The company's free cash flow is 147,545,000 JPY, and its operating cash flow is 681,653,000 JPY, suggesting that it generates sufficient cash to cover its operations and some debt servicing. However, the company's capital expenditure of -380,078,000 JPY indicates a reduction in investment, which may affect long-term growth. The company's risk assessment indicates a medium liquidity risk and a low dilution risk. The key flag of negative net cash after subtracting total debt suggests that the company may need to manage its liquidity carefully. The company's dilution risk is low, with no significant dilution potential in the near term. Recent events include the company's continued focus on its core segments and the management of its debt. The company has not issued any new shares recently, and there are no indications of significant dilution in the near future. The company's recent financial performance has been stable, with a net income of 335,721,000 JPY and an operating income of 150,210,000 JPY.
Key takeaways
  • TETSUJIN Holdings Inc has a high debt-to-equity ratio of 3.54, indicating a leveraged capital structure.
  • The company's return on equity of 5.12% is below the industry median for Leisure & Recreation.
  • TETSUJIN Holdings Inc's revenue is concentrated in Japan, with no significant international operations.
  • The company's free cash flow is 147,545,000 JPY, suggesting it generates sufficient cash to cover operations and some debt servicing.
  • The company's liquidity risk is medium, and its dilution risk is low.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.04B
Gross profit$1.16B
Operating income$150.2M
Net income$335.7M
R&D
SG&A
D&A
SBC
Operating cash flow$681.7M
CapEx-$380.1M
Free cash flow$147.5M
Total assets$4.50B
Total liabilities$3.85B
Total equity$656.1M
Cash & equivalents$979.2M
Long-term debt$2.32B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$8.04B$150.2M$335.7M$147.5M
FY-1$7.07B$65.2M$4.0M-$13.4M
FY-2$6.59B-$24.5M$5.6M$80.3M
FY-3$5.88B$43.8M$32.3M$147.2M
FY-4$5.24B-$365.9M-$281.6M-$126.5M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$4.50B$656.1M$979.2M
FY-1$4.33B$223.5M$738.6M
FY-2$4.32B$220.2M$880.4M
FY-3$4.50B$220.9M$951.4M
FY-4$4.94B$190.2M$1.44B
PeriodOCFCapExFCFSBC
FY0$681.7M-$380.1M$147.5M
FY-1$425.9M-$204.4M-$13.4M
FY-2$217.4M-$138.7M$80.3M
FY-3$187.0M-$59.9M$147.2M
FY-4-$165.2M-$17.2M-$126.5M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1$2.13B$50.4M$226.0M
FQ-2$1.97B-$109.3M$33.0M
FQ-3$2.02B$49.2M$89.6M
FQ-4$2.23B$293.4M$269.2M
FQ-5$1.82B-$83.0M-$56.1M
FQ-6$1.78B$3.4M$18.9M
FQ-7$1.78B$58.3M-$17.6M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$5.78B$954.9M$1.86B
FQ-1$5.46B$882.1M$1.53B
FQ-2$4.50B$656.1M$979.2M
FQ-3$4.44B$559.9M$943.4M
FQ-4$4.60B$437.0M$892.9M
FQ-5$4.41B$163.8M$710.6M
FQ-6$4.33B$223.5M$738.6M
FQ-7$4.24B$197.9M$822.6M
PeriodOCFCapExFCFSBC
FQ0$130.1M-$317.1M
FQ-1
FQ-2$681.7M-$380.1M
FQ-3
FQ-4$150.2M-$249.5M
FQ-5
FQ-6$425.9M-$204.4M
FQ-7
Valuation
Market price$561.00
Market cap$7.50B
Enterprise value$8.84B
P/E22.3
Reported non-GAAP P/E
EV/Revenue1.1
EV/Op income58.9
EV/OCF13.0
P/B11.4
P/Tangible book11.4
Tangible book$656.1M
Net cash-$1.34B
Current ratio1.0
Debt/Equity3.5
ROA7.4%
ROE51.2%
Cash conversion2.0%
CapEx/Revenue-4.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Leisure & Recreation · cohort 1 companies
Metric2404Activity
Op margin1.9%-14.1% medp25 -29.2% · p75 1.0%top quartile
Net margin4.2%-19.6% medp25 -35.6% · p75 -3.5%top quartile
Gross margin14.4%39.2% medp25 18.9% · p75 69.5%bottom quartile
CapEx / revenue-4.7%29.8% medp25 29.8% · p75 29.8%bottom quartile
Debt / equity354.0%493.6% medp25 270.6% · p75 716.7%below median
Observations
IR observations
Last actual EPS25.40 JPY
Last actual revenue8,043,050,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-12 01:37 UTC#5fd4340c
Market quoteclose JPY 561.00 · shares 0.01B diluted
no public URL
2026-05-12 01:37 UTC#f63f68e0
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 01:39 UTCJob: 6c16e99b