Take and Give. Needs Co., Ltd. (JP:4331)
:4331
Top Page
Take and Give. Needs Co., Ltd.
(4331)
Select Model
Select Model
Rating:52Neutral
Price Target:
¥725.00
▼(-6.69% Downside)
Action:ReiteratedDate:04/03/26
The score is held back primarily by weakened financial performance—near-breakeven profitability, negative free cash flow, and still-elevated leverage—despite strong gross margins. Valuation is a key support (low P/E and high dividend yield), while technicals remain mixed-to-weak with price below major longer-term moving averages and a negative MACD.
Positive Factors
Revenue recovery and scale
The company has restored top-line scale to roughly ¥45–48B and posted ~15% revenue growth in 2025. A stable revenue base increases fixed-cost absorption and supports predictable booking volumes for venues and services, improving resilience and strategic planning over the next several quarters.
Negative Factors
Near-breakeven net profitability
Net income at essentially breakeven removes a key buffer for reinvestment, debt reduction, or dividends. Persistent low bottom-line profitability increases sensitivity to cost shocks and reduces ability to rebuild reserves, making strategic initiatives or weathering slower demand materially harder.
Read all positive and negative factors
Positive Factors
Negative Factors
Revenue recovery and scale
The company has restored top-line scale to roughly ¥45–48B and posted ~15% revenue growth in 2025. A stable revenue base increases fixed-cost absorption and supports predictable booking volumes for venues and services, improving resilience and strategic planning over the next several quarters.
Read all positive factors
Take and Give. Needs Co., Ltd. (4331) vs. iShares MSCI Japan ETF (EWJ)
Market Cap
¥10.23B
Dividend Yield5.06%
Average Volume (3M)36.41K
Price to Earnings (P/E)5.2
Beta (1Y)0.46
Revenue Growth0.36%
EPS Growth81.58%
CountryJP
Employees1,661
SectorConsumer Cyclical
Sector Strength84
IndustryPersonal Products & Services
Share Statistics
EPS (TTM)N/A
Shares Outstanding14,619,330
10 Day Avg. Volume35,480
30 Day Avg. Volume36,410
Financial Highlights & Ratios
PEG Ratio-2.21
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)91.1
Revenue Forecast (FY)¥46.40B
Take and Give. Needs Co., Ltd. Business Overview & Revenue Model
Company Description
Take and Give. Needs Co., Ltd. engages in the wedding business primarily in Japan. It sells products and services for honeymoon and anniversary travel; provides financial services for weddings and related lifestyle items; and designs, produces, se...
How the Company Makes Money
The company makes money mainly by selling wedding-related packages and services tied to ceremonies and receptions it produces and operates. Key revenue streams typically include (1) wedding venue operation and usage fees (earning revenue from host...
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
Negative
777.00
Price Trends
745.22
Negative
754.78
Negative
793.61
Negative
Market Momentum
-8.96
Negative
44.17
Neutral
63.54
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:4331, the sentiment is Negative. The current price of 777 is above the 20-day moving average (MA) of 707.00, above the 50-day MA of 745.22, and below the 200-day MA of 793.61, indicating a bearish trend. The MACD of -8.96 indicates Negative momentum. The RSI at 44.17 is Neutral, neither overbought nor oversold. The STOCH value of 63.54 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative 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 |
|---|---|---|---|---|---|---|---|
68 Neutral | ¥30.34B | 5.63 | 21.87% | 2.14% | 15.35% | 45.10% | |
66 Neutral | ¥27.27B | 14.32 | 21.68% | 1.02% | 14.02% | 32.73% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
58 Neutral | ¥33.63B | 5.66 | ― | 2.48% | -4.39% | 31.40% | |
53 Neutral | ¥2.39B | 42.21 | ― | 1.19% | 6.83% | 1654.82% | |
52 Neutral | ¥10.23B | 5.24 | ― | 5.06% | 0.36% | 81.58% | |
41 Neutral | ¥2.22B | 11.92 | ― | ― | -6.45% | 99.39% |
* Consumer Cyclical Sector Average
JP:4331
Take and Give. Needs Co., Ltd.
704.00
-44.66
-5.97%
JP:6071
IBJ
681.00
147.70
27.70%
JP:2418
TSUKADA GLOBAL HOLDINGS Inc
636.00
166.03
35.33%
JP:2305
Studio Alice Co., Ltd.
1,980.00
68.56
3.59%
JP:3041
Beauty Kadan Holdings Co. Ltd.
589.00
285.76
94.24%
JP:4679
TAYA Co.,Ltd.
299.00
30.00
11.15%
Take and Give. Needs Co., Ltd. Corporate Events
Take and Give. Needs Outlines Plan to Regain Prime Market Compliance
Mar 30, 2026
Take and Give. Needs Co., Ltd. disclosed that, as of December 31, 2025, it no longer satisfies the Tokyo Stock Exchange Prime Market requirement for tradable share market capitalization, despite meeting standards for shareholder count, tradable un...
Take and Give. Needs Revises FY2025 Financial Presentation to Align with Corrected Results
Mar 6, 2026
Take and Give. Needs Co., Ltd. has announced corrections to its FY2025 financial results presentation materials initially released in February, aligning them with revised consolidated earnings for the fiscal year ended December 31, 2025. The amend...
Take and Give. Needs Restates Fixed-Asset Losses After Audit Review
Mar 6, 2026
Take and Give. Needs Co., Ltd., a Tokyo Stock Exchange Prime Market-listed weddings and events services provider, concentrates on bridal ceremonies and related hospitality offerings across Japan. The company serves the domestic market as a key pla...
Take and Give. Needs Revises FY2025 Results After Audit Review of Fixed Asset Accounting
Mar 6, 2026
Take and Give. Needs Co., Ltd. has corrected its previously announced consolidated financial results for the fiscal year ended December 31, 2025, after its auditors identified issues in the accounting treatment of fixed assets and the estimation o...
Take and Give. Needs Takes ¥1.16 Billion Impairment, Net Profit Misses Forecast
Feb 16, 2026
Take and Give. Needs Co., Ltd. has booked an extraordinary loss for the fiscal year ended December 31, 2025 after recognizing an impairment loss of ¥1,163 million on certain wedding facilities whose future recoverable value was reassessed. Th...
Take and Give. Needs Posts Weaker Earnings in Shortened 2025 Fiscal Year, Targets Recovery in 2026
Feb 16, 2026
Take and Give. Needs reported consolidated net sales of ¥35.7 billion, operating profit of ¥1.6 billion and net income attributable to owners of the parent of ¥38 million for the irregular nine‑month fiscal period ended Decemb...
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.