Loading…
Employees: 362
Size Teikoku Sen-I (3302.T) is a Japan Industrials company (Miscellaneous Manufacturing) with a market value of $480M, the 1093rd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,840 on 6 Nov 2026.
Performance Over six months the shares gained 3.5%, against -24.3% for the median peer and +1.8% for the Japan market (cap-weighted) — 3rd highest of 21 in its peer set.
Growth Revenue grew 22.2% over the last twelve months (peer median +5.4%); the operating margin is 13.9% (peer median 3.3%).
Valuation It trades at 16.9× forward earnings against a peer median of 24.0× (4th cheapest of 9).
Price implies For today's price to make sense, revenue must grow about -4% a year for seven years (Req g). Recent delivered growth is +1%, so the hurdle is -5 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 1.8 points above its cost of capital (5.9% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥39.3B | ¥33.6B | ¥31.5B | ¥28.0B | ¥29.9B |
| Revenue growth | — | +7% | +12% | -6% | — |
| Gross profit | ¥11.3B | ¥9.31B | ¥8.31B | ¥7.33B | ¥9.12B |
| EBITDA | ¥6.22B | ¥4.80B | ¥4.20B | ¥3.29B | ¥5.02B |
| Net income | ¥4.74B | ¥3.74B | ¥3.25B | ¥2.45B | ¥3.66B |
| Free cash flow | n/a | ¥2.26B | ¥1.31B | -¥1.44B | ¥6.67B |
| Capital expenditure | n/a | ¥856M | ¥660M | ¥527M | ¥2.78B |
| Total debt | ¥356M | ¥172M | ¥238M | ¥165M | ¥220M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 3302.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -4.4% | -11.8% | 7th highest of 21 |
| 6-month return | +3.5% | -24.3% | 3rd highest of 21 |
| Distance from 52-week high | -24.8% | -37.2% | 3rd highest of 21 |
| Revenue growth (TTM) | +22.2% | +5.4% | 3rd highest of 21 |
| Operating margin | 13.9% | 3.3% | 2nd highest of 21 |
| Forward P/E | 16.9× | 24.0× | 4th cheapest of 9 |
| Growth the price implies (Req g, 7 yrs) | -3.8% | 14.4% | 2nd least demanding of 11 |
| Growth delivered (Del g) | +0.8% | +9.5% | 4th lowest of 11 |
| Hurdle (Req g minus delivered) | -4.6 pp | +2.7 pp | 3rd least demanding of 11 |
| ROIC minus cost of capital | +1.8 pp | -4.1 pp | 6th highest of 21 |
| EV / EBITDA | 8.1× | 22.4× | 3rd cheapest of 8 |
| Net debt / EBITDA | -4.0× | 0.5× | 3rd least indebted of 10 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Teikoku Sen-I 3302.T | Japan | $480M | +4% | +22% | 14% | 16.9× | -3.8% | +0.8% |
| Suzhou Cheersson Precision Industry 002976.SZ | China | $477M | -30% | +15% | -3% | 35.3× | 50.4% | +29.3% |
| Mennica Polska MNC.WA | Poland | $492M | -13% | +78% | 15% | n/a | -5.7% | +14.1% |
| Shenzhen AOTO Electronics 002587.SZ | China | $507M | -25% | +6% | 2% | n/a | 37.7% | -1.7% |
| Zhejiang Jinghua Laser Technology 603607.SS | China | $507M | -20% | -21% | 11% | n/a | 19.0% | +4.0% |
| Hawkins Cookers HAWKINCOOK.NS | India | $447M | +8% | +18% | 13% | n/a | 14.9% | +10.3% |
| Guangdong Decro Film New Materials 001378.SZ | China | $442M | -17% | +18% | 6% | n/a | n/a | n/a |
| Chahua Modern Housewares 603615.SS | China | $527M | -29% | +109% | 1% | n/a | n/a | n/a |
| Shandong Donghong Pipe Industry 603856.SS | China | $437M | -21% | +5% | 7% | 16.4× | -2.7% | -1.6% |
| Aishida 002403.SZ | China | $530M | -6% | +1% | -9% | n/a | 51.6% | -1.5% |
| Guangdong Xiongsu Technology 300599.SZ | China | $544M | -15% | -17% | -13% | n/a | n/a | n/a |
| Shanghai Yahong Moulding 603159.SS | China | $420M | -27% | -16% | -3% | n/a | n/a | n/a |
| Karrie International 1050.HK | Hong Kong | $419M | -40% | +7% | 11% | 6.8× | n/a | n/a |
| Shenzhen Chuangyitong Technology 300991.SZ | China | $419M | -62% | -10% | -1% | n/a | n/a | n/a |
| Zhangjiagang Guangda Special Material 688186.SS | China | $552M | -33% | +1% | 4% | 132.5× | n/a | n/a |
| Tongda Smart Tech (Xiamen) 001368.SZ | China | $404M | -22% | +8% | 8% | 17.1× | 8.5% | +8.7% |
| Borosil BOROLTD.NS | India | $403M | +22% | +9% | 7% | 31.0× | n/a | n/a |
| Chongqing Sulian Plastic 301397.SZ | China | $575M | -38% | +3% | 2% | 38.0× | n/a | n/a |
| Zhejiang Jinsheng New Materials 300849.SZ | China | $394M | -23% | 0% | -16% | n/a | n/a | n/a |
| Shenzhen Absen Optoelectronic 300389.SZ | China | $585M | -26% | +13% | 8% | 8.0× | -1.3% | +20.4% |
| Shandong Tengda Fasten Tech 001379.SZ | China | $393M | -34% | +2% | 2% | n/a | 13.8% | +13.0% |