Subscribe

Kurashiru, Inc. (299A.T)

JPY1,094.00 -8.00 (-0.73%)
JP JPX Technology Software - Application
Address msb Tamachi Tamachi Station Tower N 108-0023
Tokyo, JP
CEO Yusuke Horie
IPO 2024-12-19
ISIN JP3549330003

Explore sections of this company profile

Description

Headquartered in Tokyo, Japan, Kurashiru, Inc. specializes in the conceptualization, development, and ongoing management of a diverse portfolio of mobile applications and web-based digital media. Their extensive suite of services includes Kurashiru, a leading platform for recipe videos and shopping assistance; Kurashiru Job, a dedicated recruitment solution; Kurashiru Rewards, an application designed for maximizing savings; Kurashiru Comparison, which provides product evaluation tools; TRILL, a widely used lifestyle media channel; and LIVEwith, functioning as a live streaming agency. Established in 2014, the organization previously operated under the name dely inc. and will officially transition to Kurashiru, Inc. in October 2025.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,094.00 -8.00 (-0.73%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
317.5K
Beta
0.47
Float Shares
11.48M
Free Float %
27.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+9.44% +29.64% +27.43% +19.04% -6.43% +4.28% -21.65% +15.70% +15.70% +15.70% +15.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,094.00
DCF (Unlevered) 3,086.05 +182.1%
DCF (Levered) 3,681.58 +236.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.72
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    +29.8% Q1'26: +25.1% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    +34.3% Q1'26: +33.8% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +16.4% Q1'26: +30.2% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +20.4% Q1'26: +20.4% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +147.7% Q1'26: +162.1% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    +8.3% Q1'26: +29.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.48) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,052.32 Current price: 1,094.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
5 Rev. Ana.
5 EPS Ana.
Mar 2027
2 Rev. Ana.
5 EPS Ana.
Mar 2028
5 Rev. Ana.
5 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
9.90B
est: 9.90B (+0.0%)
13.10B
est: 12.99B (+0.9%)
17.09B
16.93B – 17.31B
+31.6% YoY
21.52B
21.16B – 21.87B
+25.9% YoY
26.10B
24.18B – 28.04B
+21.3% YoY
29.75B
28.31B – 31.20B
+14.0% YoY
34.01B
32.37B – 35.67B
+14.3% YoY
EBITDA
2.54B
est: 2.59B (-2.0%)
2.85B
est: 3.25B (-12.2%)
4.28B
4.24B – 4.33B
+31.6% YoY
5.38B
5.29B – 5.47B
+25.9% YoY
6.53B
6.05B – 7.01B
+21.3% YoY
7.44B
7.08B – 7.80B
+14.0% YoY
8.51B
8.10B – 8.92B
+14.3% YoY
EBIT
2.34B
est: 2.43B (-3.8%)
2.66B
est: 3.06B (-12.9%)
4.02B
3.99B – 4.08B
+31.6% YoY
5.07B
4.98B – 5.15B
+25.9% YoY
6.14B
5.69B – 6.60B
+21.3% YoY
7.00B
6.67B – 7.34B
+14.0% YoY
8.01B
7.62B – 8.40B
+14.3% YoY
Net Income
1.48B
est: 1.48B (+0.0%)
1.69B
est: 1.82B (-7.0%)
2.55B
2.48B – 2.61B
+40.0% YoY
2.71B
2.55B – 3.07B
+6.5% YoY
3.41B
2.94B – 3.78B
+26.0% YoY
3.63B
3.60B – 4.07B
+6.2% YoY
4.44B
4.16B – 4.72B
+22.4% YoY
SGA
2.86B
est: 3.08B (-7.2%)
3.64B
est: 3.91B (-6.7%)
5.14B
5.09B – 5.21B
+31.6% YoY
6.47B
6.37B – 6.58B
+25.9% YoY
7.85B
7.28B – 8.43B
+21.3% YoY
8.95B
8.52B – 9.39B
+14.0% YoY
10.23B
9.74B – 10.73B
+14.3% YoY
EPS
35.89
est: 35.89 (+0.0%)
40.94
est: 40.47 (+1.2%)
56.77
55.40 – 58.40
+40.3% YoY
62.27
56.93 – 68.59
+9.7% YoY
76.53
65.81 – 84.50
+22.9% YoY
85.71
80.40 – 91.01
+12.0% YoY
99.16
92.94 – 105.44
+15.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-01 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-30 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-28 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-27 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-24 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-23 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.73B
OE per share TTM
34.16
Owner's Yield
3.61%
Maintenance CapEx ratio
2.19%
Maint CapEx / Avg PPE
1.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
16.98M
Shares Outstanding
42.15M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kai Shibata Senior Executive Officer & GM of Reward Solution BU male
Masato Ohtake Executive Officer, CTO & GM Development BU male
Ryo Hinata Senior Executive Officer & GM of Business Planning Office male
Shota Toda Chief Financial Officer & Director male
Tomo Tsubota CPO & Head of Product Management Office male
Yohei Ishihara Executive Officer & GM of Business Management Division male
Yusuke Horie Founder, Chief Executive Officer & Representative Director male
Yusuke Sato Chief Operating Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits