Want to see JP:4331 full AI Analyst Report?
Top Page
Take and Give. Needs Co., Ltd.
(4331)
Select Model
Select Model
Rating:50Neutral
Price Target:
¥867.00
▲(11.58% Upside)
Action:Reiterated
Date:10/01/26
The score is held back primarily by weakened financial performance—near-breakeven profitability, negative free cash flow, and still-elevated leverage. Technicals are supportive with a clear uptrend and positive momentum, but overbought conditions add pullback risk. Valuation is mixed: a strong dividend yield helps, but a high P/E reduces attractiveness given recent earnings and cash flow pressure.
Positive Factors
Revenue Recovery
The recovery and recent growth indicate that demand for the company’s wedding and hospitality services has regained scale. Maintaining revenue near ¥45–48B provides a substantial operating base, while further growth could improve utilization and support earnings recovery.
Negative Factors
Near-Breakeven Profitability
Near-breakeven earnings show that revenue recovery has not yet translated into dependable bottom-line profitability. Such thin margins leave little buffer for cost pressure or weaker operating leverage, making results more volatile and limiting internally generated funds for growth or debt reduction.
Read all positive and negative factors
Positive Factors
Negative Factors
Revenue Recovery
The recovery and recent growth indicate that demand for the company’s wedding and hospitality services has regained scale. Maintaining revenue near ¥45–48B provides a substantial operating base, while further growth could improve utilization and support earnings recovery.
Read all positive factors
Take and Give. Needs Co., Ltd. (4331) vs. iShares MSCI Japan ETF (EWJ)
Market Cap
¥10.75B
Dividend Yield5.88%
Average Volume (3M)48.11K
Price to Earnings (P/E)44.9
Beta (1Y)0.40
Revenue GrowthN/A
EPS GrowthN/A
CountryJP
Employees1,846
SectorConsumer Cyclical
Sector Strength84
IndustryPersonal Products & Services
Share Statistics
EPS (TTM)198.64
Shares Outstanding14,619,330
10 Day Avg. Volume23,970
30 Day Avg. Volume48,106
Financial Highlights & Ratios
PEG Ratio-2.27
Price to Book (P/B)0.64
Price to Sales (P/S)0.24
P/FCF Ratio-12.86
Enterprise Value/Market CapN/A
Enterprise Value/RevenueN/A
Enterprise Value/Gross ProfitN/A
Enterprise Value/EbitdaN/A
Forecast
1Y Price TargetN/A
Price Target UpsideN/A
Rating ConsensusN/A
Number of Analyst Covering0
EPS Forecast (FY)70.5
Revenue Forecast (FY)¥52.10B
Take and Give. Needs Co., Ltd. Business Overview & Revenue Model
Company Description
Primarily operating within Japan, Take and Give. Needs Co., Ltd. specializes in the wedding sector. Their diverse offerings encompass products and services for honeymoon and anniversary travel, along with financial solutions for matrimonial ceremo...
How the Company Makes Money
The company makes money primarily by selling wedding-related packages and services to couples and event hosts. Its core revenue stream is wedding business revenue generated from (a) venue usage and facility-related fees for ceremonies and receptio...
Take and Give. Needs Co., Ltd. Financial Statement Overview
Summary
Income Statement
56
Neutral
Balance Sheet
48
Neutral
Cash Flow
38
Negative
| Breakdown | TTM | Dec 2025 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 47.54B | 47.61B | 47.67B | 47.02B | 45.53B | 39.48B |
| Gross Profit | 31.85B | 32.23B | 31.83B | 31.31B | 29.69B | 25.74B |
| EBITDA | 4.71B | 4.10B | 5.80B | 5.66B | 5.01B | 4.36B |
| Net Income | 2.90B | 52.00M | 3.55B | 1.83B | 4.11B | 1.88B |
Balance Sheet | ||||||
| Total Assets | 51.78B | 52.12B | 53.90B | 55.02B | 55.30B | 54.11B |
| Cash, Cash Equivalents and Short-Term Investments | 7.17B | 6.59B | 9.07B | 9.40B | 12.53B | 11.79B |
| Total Debt | 23.79B | 23.49B | 23.98B | 26.34B | 29.41B | 31.26B |
| Total Liabilities | 34.05B | 34.26B | 35.68B | 38.06B | 39.55B | 42.26B |
| Stockholders Equity | 17.66B | 17.75B | 18.14B | 16.96B | 15.75B | 11.84B |
Cash Flow | ||||||
| Free Cash Flow | 141.00M | -882.00M | 3.82B | 1.46B | 2.04B | 6.28B |
| Operating Cash Flow | 399.00M | 662.00M | 5.46B | 3.81B | 3.54B | 6.65B |
| Investing Cash Flow | 203.50M | -2.62B | -786.00M | -2.50B | -375.00M | -401.00M |
| Financing Cash Flow | -1.44B | -653.00M | -5.00B | -4.39B | -2.42B | 1.01B |
Take and Give. Needs Co., Ltd. Technical Analysis
Positive
777.00
Price Trends
721.76
Positive
691.01
Positive
705.86
Positive
Market Momentum
16.53
Negative
82.49
Negative
51.11
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:4331, the sentiment is Positive. The current price of 777 is above the 20-day moving average (MA) of 751.50, above the 50-day MA of 721.76, and above the 200-day MA of 705.86, indicating a bullish trend. The MACD of 16.53 indicates Negative momentum. The RSI at 82.49 is Negative, neither overbought nor oversold. The STOCH value of 51.11 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for JP:4331.
Take and Give. Needs Co., Ltd. Peers Comparison
UnderperformOutperform
Sector (61)
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | ¥34.76B | 15.16 | 21.05% | 1.13% | 29.48% | 26.33% | |
66 Neutral | ¥28.48B | 10.51 | 7.16% | 2.17% | 10.88% | -58.64% | |
63 Neutral | ¥31.06B | 27.59 | ― | 2.74% | -7.58% | -37.96% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
50 Neutral | ¥10.75B | 44.91 | ― | 5.88% | ― | ― | |
44 Neutral | ¥1.96B | -8.63 | ― | 3.16% | -6.56% | -522.16% | |
40 Underperform | ¥1.62B | -9.45 | ― | 1.04% | -3.95% | -510.13% |
* Consumer Cyclical Sector Average
JP:4331
Take and Give. Needs Co., Ltd.
867.00
88.02
11.30%
JP:6071
IBJ
886.00
59.38
7.18%
JP:2418
TSUKADA GLOBAL HOLDINGS Inc
600.00
-41.69
-6.50%
JP:2305
Studio Alice Co., Ltd.
1,827.00
-151.73
-7.67%
JP:3041
Beauty Kadan Holdings Co. Ltd.
402.00
-48.00
-10.67%
JP:4679
TAYA Co.,Ltd.
265.00
23.00
9.50%
Take and Give. Needs Co., Ltd. Corporate Events
Take and Give. Needs Launches Digital Shareholder Benefit Program to Boost Liquidity and Engagement
Sep 29, 2026
Take and Give. Needs Co., Ltd. has approved the introduction of a shareholder benefit program, branded the “TAKE AND GIVE. NEEDS Premium Yutai Club,” aimed at returning value to investors and improving share liquidity. By offering poin...
Take and Give. Needs Sets Final Stage of EVOL2030 to Evolve into Lifestyle Brand
Aug 13, 2026
Take and Give. Needs has outlined the final stage of its medium-term management plan, EVOL2030, positioning its core competency as curation that turns spaces, time, and production into impactful experiences. The group plans to extend this capabili...
Take and Give. Needs Returns to Profit and Lifts Dividend Outlook for 2026
Aug 13, 2026
Take and Give. Needs reported consolidated net sales of ¥23.9 billion for the six months ended June 30, 2026, returning to profitability with operating profit of ¥609 million and net income attributable to owners of the parent of ¥8...
Take and Give. Needs Lifts Full-Year Forecast After Stronger-Than-Expected Interim Results
Aug 13, 2026
Take and Give. Needs reported interim results for the six months to June 30, 2026 that exceeded its earlier forecast, with net sales and all major profit lines coming in above expectations despite a slight shortfall in the number of wedding ceremo...
Take and Give. Needs Uses Treasury Shares for Director Stock Compensation
Jul 31, 2026
Take and Give. Needs Co., Ltd. has approved the disposal of 9,300 treasury shares of common stock on May 1, 2026, at 718 yen per share, allocating them to four internal directors as stock-based compensation. The move is part of a previously establ...
Take and Give. Needs Revises FY2025 Financial Results After Audit Review
Jul 6, 2026
Take and Give. Needs Co., Ltd. has issued a second correction to its consolidated financial results for the fiscal year ended December 31, 2025, initially announced in February and once amended in March. The latest revision adjusts impairment loss...
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.