Itoki Corporation

TSE:7972 Stock Report

Market Cap: JP¥133.3b

Itoki Future Growth

Future criteria checks 3/6

Itoki is forecast to grow earnings and revenue by 10.7% and 6.3% per annum respectively. EPS is expected to grow by 10.7% per annum. Return on equity is forecast to be 18.6% in 3 years.

Key information

10.7%

Earnings growth rate

10.69%

EPS growth rate

Commercial Services earnings growth6.8%
Revenue growth rate6.3%
Future return on equity18.63%
Analyst coverage

Low

Last updated15 May 2026

Recent future growth updates

Recent updates

Narrative Update • May 15

Steady progress towards ambitious milestones

Q1 FY12/26 results update On track for the FY – Q1 FY12/26 was a steady quarter with sales and OP growing 10.5% and 9.0% YoY, respectively. While results were largely in line with expectations, we observed encouraging signals regarding the inspiring visions unveiled at the end of FY12/25.
Analysis Article • Feb 10

Itoki (TSE:7972) Might Have The Makings Of A Multi-Bagger

If we want to find a potential multi-bagger, often there are underlying trends that can provide clues. Ideally, a...
Analysis Article • Nov 26

Itoki (TSE:7972) Will Pay A Larger Dividend Than Last Year At ¥68.00

Itoki Corporation's ( TSE:7972 ) dividend will be increasing from last year's payment of the same period to ¥68.00 on...
Analysis Article • Nov 06

Itoki (TSE:7972) Is Increasing Its Dividend To ¥68.00

The board of Itoki Corporation ( TSE:7972 ) has announced that it will be paying its dividend of ¥68.00 on the 27th of...
Analysis Article • Oct 17

Itoki's (TSE:7972) Dividend Will Be Increased To ¥65.00

Itoki Corporation ( TSE:7972 ) will increase its dividend from last year's comparable payment on the 27th of March to...
Analysis Article • Oct 01

Itoki Corporation's (TSE:7972) Intrinsic Value Is Potentially 100% Above Its Share Price

Key Insights The projected fair value for Itoki is JP¥4,745 based on 2 Stage Free Cash Flow to Equity Itoki is...
Analysis Article • Aug 06

Itoki (TSE:7972) Will Pay A Larger Dividend Than Last Year At ¥65.00

Itoki Corporation ( TSE:7972 ) has announced that it will be increasing its dividend from last year's comparable...
Analysis Article • May 07

Investors Appear Satisfied With Itoki Corporation's (TSE:7972) Prospects As Shares Rocket 34%

Itoki Corporation ( TSE:7972 ) shareholders would be excited to see that the share price has had a great month, posting...
Analysis Article • Mar 18

Should You Be Adding Itoki (TSE:7972) To Your Watchlist Today?

The excitement of investing in a company that can reverse its fortunes is a big draw for some speculators, so even...
Analysis Article • Feb 20

Itoki's (TSE:7972) Earnings Are Of Questionable Quality

Itoki Corporation ( TSE:7972 ) just reported some strong earnings, and the market reacted accordingly with a healthy...
Analysis Article • Dec 03

Itoki (TSE:7972) Is Increasing Its Dividend To ¥55.00

The board of Itoki Corporation ( TSE:7972 ) has announced that it will be paying its dividend of ¥55.00 on the 28th of...
Analysis Article • Nov 12

Itoki (TSE:7972) Is Increasing Its Dividend To ¥55.00

Itoki Corporation ( TSE:7972 ) will increase its dividend from last year's comparable payment on the 28th of March to...
Analysis Article • Aug 21

Itoki's (TSE:7972) Upcoming Dividend Will Be Larger Than Last Year's

Itoki Corporation's ( TSE:7972 ) dividend will be increasing from last year's payment of the same period to ¥55.00 on...
Analysis Article • Aug 07

Itoki's (TSE:7972) Dividend Will Be Increased To ¥55.00

The board of Itoki Corporation ( TSE:7972 ) has announced that it will be paying its dividend of ¥55.00 on the 28th of...

Earnings and Revenue Growth Forecasts

TSE:7972 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2028196,49514,55311,360N/A4
12/31/2027184,83313,18011,275N/A4
12/31/2026171,63011,6534,820N/A4
3/31/2026158,16210,004N/AN/AN/A
12/31/2025153,6829,3822,9258,942N/A
9/30/2025148,7959,042N/AN/AN/A
6/30/2025145,1949,057506,619N/A
3/31/2025140,2867,998N/AN/AN/A
12/31/2024138,4607,183-7,036-1,000N/A
9/30/2024138,2516,796N/AN/AN/A
6/30/2024137,3056,284-4,425-1,316N/A
3/31/2024136,9386,710N/AN/AN/A
12/31/2023132,9855,9053,0056,321N/A
9/30/2023130,2206,686N/AN/AN/A
6/30/2023127,7586,325-3485,301N/A
3/31/2023124,9445,202N/AN/AN/A
12/31/2022123,3245,2941,6595,804N/A
9/30/2022121,8323,833N/AN/AN/A
6/30/2022118,0232,5524832,778N/A
3/31/2022119,0632,612N/AN/AN/A
12/31/2021115,8391,1666642,774N/A
9/30/2021113,985903N/AN/AN/A
6/30/2021113,0788522,0423,734N/A
3/31/2021110,624-53N/AN/AN/A
12/31/2020116,210-2352,8324,561N/A
9/30/2020116,230-1,294N/AN/AN/A
6/30/2020123,206-3123,4085,238N/A
3/31/2020125,984-16N/AN/AN/A
12/31/2019122,174-550N/A3,586N/A
9/30/2019125,6511,233N/AN/AN/A
6/30/2019121,762965N/A55N/A
3/31/2019120,0991,375N/AN/AN/A
12/31/2018118,7001,722N/A1,384N/A
9/30/2018112,8451,527N/AN/AN/A
6/30/2018110,1831,444N/A5,073N/A
3/31/2018109,7161,780N/AN/AN/A
12/31/2017108,6842,402N/A3,565N/A
9/30/2017106,2332,245N/AN/AN/A
6/30/2017105,6512,723N/A3,368N/A
3/31/2017103,7002,552N/AN/AN/A
12/31/2016101,6841,907N/A5,072N/A
9/30/2016102,1213,158N/AN/AN/A
6/30/2016105,9763,763N/A5,491N/A
3/31/2016107,1044,105N/AN/AN/A
12/31/2015106,5164,530N/A4,522N/A
9/30/2015107,6103,472N/AN/AN/A
6/30/2015104,3452,691N/A4,075N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 7972's forecast earnings growth (10.7% per year) is above the savings rate (0.8%).

Earnings vs Market: 7972's earnings (10.7% per year) are forecast to grow faster than the JP market (7.5% per year).

High Growth Earnings: 7972's earnings are forecast to grow, but not significantly.

Revenue vs Market: 7972's revenue (6.3% per year) is forecast to grow faster than the JP market (4.2% per year).

High Growth Revenue: 7972's revenue (6.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 7972's Return on Equity is forecast to be low in 3 years time (18.6%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/05/18 22:38
End of Day Share Price 2026/05/18 00:00
Earnings2026/03/31
Annual Earnings2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Itoki Corporation is covered by 6 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullAstris Advisory Japan, K.K.
Yusuke MiuraDaiwa Securities Co. Ltd.
Seiichiro SamejimaIchiyoshi Research Institute Inc.