TSI HoldingsLtd's earnings are forecast to decline at 21.8% per annum while its annual revenue is expected to grow at 1.7% per year. EPS is expected to decline by 14.7% per annum. Return on equity is forecast to be 7.2% in 3 years.
Key information
-21.8%
Earnings growth rate
-14.68%
EPS growth rate
Luxury earnings growth
17.6%
Revenue growth rate
1.7%
Future return on equity
7.18%
Analyst coverage
Low
Last updated
27 May 2025
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
OTCPK:TSIH.F - Analysts future estimates and past financials data (JPY Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
2/29/2028
159,200
8,980
9,988
N/A
1
2/28/2027
155,000
7,180
8,192
N/A
1
2/28/2026
151,000
5,780
191
N/A
1
5/31/2025
152,916
16,650
N/A
N/A
N/A
2/28/2025
156,606
15,230
2,654
5,717
N/A
11/30/2024
156,577
1,718
N/A
N/A
N/A
8/31/2024
157,335
2,586
967
4,072
N/A
5/31/2024
155,306
3,407
N/A
N/A
N/A
2/29/2024
155,383
4,849
-3,571
-525
N/A
11/30/2023
153,907
1,732
N/A
N/A
N/A
8/31/2023
155,647
2,286
-6,271
-2,707
N/A
5/31/2023
155,706
2,988
N/A
N/A
N/A
2/28/2023
154,456
3,063
-2,426
1,326
N/A
11/30/2022
151,873
178
N/A
N/A
N/A
8/31/2022
147,718
1,381
2,493
5,343
N/A
5/31/2022
144,289
654
N/A
N/A
N/A
2/28/2022
140,382
1,022
-330
1,380
N/A
11/30/2021
140,774
20,452
N/A
N/A
N/A
8/31/2021
142,559
20,185
2,111
4,189
N/A
5/31/2021
146,611
16,746
N/A
N/A
N/A
2/28/2021
134,078
3,861
-8,937
-5,300
N/A
11/30/2020
141,464
-13,766
N/A
N/A
N/A
8/31/2020
144,491
-13,306
-10,290
-5,878
N/A
5/31/2020
148,880
-10,746
N/A
N/A
N/A
2/29/2020
170,068
2,181
-36
4,702
N/A
11/30/2019
173,459
2,049
N/A
N/A
N/A
8/31/2019
171,662
1,212
-1,370
3,521
N/A
5/31/2019
168,686
1,692
N/A
N/A
N/A
2/28/2019
165,009
-203
N/A
6,308
N/A
11/30/2018
157,619
2,897
N/A
N/A
N/A
8/31/2018
156,820
2,865
N/A
5,338
N/A
5/31/2018
155,783
2,660
N/A
N/A
N/A
2/28/2018
155,457
3,219
N/A
6,000
N/A
11/30/2017
156,535
3,804
N/A
N/A
N/A
8/31/2017
155,793
3,166
N/A
6,599
N/A
5/31/2017
156,654
3,039
N/A
N/A
N/A
2/28/2017
159,143
3,679
N/A
3,758
N/A
11/30/2016
159,626
2,374
N/A
N/A
N/A
8/31/2016
160,819
3,358
N/A
4,121
N/A
5/31/2016
164,590
2,317
N/A
N/A
N/A
2/29/2016
167,211
1,391
N/A
3,135
N/A
11/30/2015
173,583
3,330
N/A
N/A
N/A
8/31/2015
177,799
1,297
N/A
196
N/A
5/31/2015
178,535
1,556
N/A
N/A
N/A
2/28/2015
180,819
2,294
N/A
4,238
N/A
11/30/2014
180,638
1,267
N/A
N/A
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: TSIH.F's earnings are forecast to decline over the next 3 years (-21.8% per year).
Earnings vs Market: TSIH.F's earnings are forecast to decline over the next 3 years (-21.8% per year).
High Growth Earnings: TSIH.F's earnings are forecast to decline over the next 3 years.
Revenue vs Market: TSIH.F's revenue (1.7% per year) is forecast to grow slower than the US market (10% per year).
High Growth Revenue: TSIH.F's revenue (1.7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: TSIH.F's Return on Equity is forecast to be low in 3 years time (7.2%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2025/10/11 21:47
End of Day Share Price
2025/07/14 00:00
Earnings
2025/05/31
Annual Earnings
2025/02/28
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.
* 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
TSI Holdings Co.,Ltd. is covered by 5 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.