Subscribe

istyle Inc. (3660.T)

JPY415.00 +2.00 (+0.48%)
JP JPX Technology Software - Application
Address ARK Mori Building 107-6034
Tokyo, TKY, JP
CEO Tetsuro Yoshimatsu
Website istyle.co.jp
IPO 2012-03-08
ISIN JP3102320003

Explore sections of this company profile

Description

istyle Inc. operates a beauty portal site @cosme in Japan and internationally. It operates through Support Business, Retail Business, and Global Business segments. The company operates @cosme shopping and @cosme store, a cosmetics specialty store; @cosme Career, a talent service focused on the cosmetics industry; @cosme blog, a beauty blog site where beauty professionals and people with a keen sense of beauty can share and share information, @cosme point, a site on which users can earn points; @cosme Q&A, a site at which members can share knowledge and tips on cosmetics and beauty. It also offers BeautyTech.jp, a media site that provides information on innovations in the beauty industry from the perspectives of technology, marketing, science, business, etc.; Glowpick, a beauty community site; BeautyTech.jp, a digital magazine; and MakeupAlley, a beauty community site. The company was formerly known as I-Style Co., Ltd. and changed its name to istyle Inc. in April 2000. istyle Inc. was incorporated in 1999 and is headquartered in Tokyo, Japan.

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
JPY415.00 +2.00 (+0.48%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.41
Float Shares
47.06M
Free Float %
47.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.18% -14.07% -12.39% -10.04% -17.92% -14.07% -16.04% -30.87% -10.64% -56.34% +128.49%
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
415.00
DCF (Unlevered) 1,663.30 +300.8%
DCF (Levered) 2,662.04 +541.5%

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)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.52
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Software - Application: +13.0%
    +22.6% ★ Q1'26: +16.6% (vs Q1'25)
  • ✓
    EPS growth Software - Application: +28.6%
    +89.5% ★ Q1'26: +9.3% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Software - Application: +45.3%
    +1.6% Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Software - Application: +9.4%
    +4.6% Q1'26: +5.3% (vs Q1'25)
  • ✗
    ROIC Software - Application: +7.5%
    +13.2% ★ Q1'26: +14.9% (vs Q1'25)
  • ✗
    Share dilution Software - Application: +0.0%
    +1.2% Q1'26: +3.3% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    1.66× Q1'26: 0.77× (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 (0.46) × ERP
WACC = 85% × Ke + 15% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 1,634.70 Current price: 415.00
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 Jun 2015
actual 		Jun 2016
actual 		Jun 2017
actual 		Jun 2018
actual 		Jun 2019
actual 		Jun 2020
actual 		Jun 2021
actual 		Jun 2022
actual 		Jun 2023
actual 		Jun 2024
actual 		Jun 2025
actual 		Jun 2026
2 Rev. Ana.
2 EPS Ana. 		Jun 2027
2 Rev. Ana.
2 EPS Ana. 		Jun 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
9.66B
est: 9.20B (+5.0%)
14.28B
est: 14.38B (-0.7%)
18.89B
est: 18.48B (+2.2%)
28.47B
est: 27.81B (+2.4%)
32.19B
est: 33.48B (-3.8%)
30.56B
est: 27.90B (+9.5%)
30.95B
est: 30.89B (+0.2%)
34.40B
est: 34.60B (-0.6%)
42.89B
est: 42.42B (+1.1%)
56.09B
est: 55.30B (+1.4%)
68.77B
est: 68.00B (+1.1%)
83.57B
82.93B – 84.20B
+22.9% YoY
95.58B
94.65B – 96.50B
+14.4% YoY
103.50B
102.60B – 104.40B
+8.3% YoY
EBITDA
1.06B
est: 592.50M (+78.7%)
2.34B
est: 926.11M (+152.6%)
1.97B
est: 1.19B (+65.2%)
3.10B
est: 1.79B (+73.1%)
1.84B
est: 2.16B (-14.9%)
93.00M
est: 1.80B (-94.8%)
1.21B
est: 1.99B (-39.4%)
1.56B
est: 2.23B (-30.2%)
2.94B
est: 2.73B (+7.4%)
4.00B
est: 3.32B (+20.5%)
5.25B
est: 4.08B (+28.6%)
5.02B
4.98B – 5.06B
+22.9% YoY
5.74B
5.69B – 5.80B
+14.4% YoY
6.22B
6.16B – 6.27B
+8.3% YoY
EBIT
637.42M
est: 163.12M (+290.8%)
1.75B
est: 254.97M (+586.8%)
1.47B
est: 327.72M (+348.6%)
2.13B
est: 493.02M (+331.2%)
476.00M
est: 593.56M (-19.8%)
-2.32B
est: 494.69M (-569.0%)
-604.00M
est: 547.61M (-210.3%)
-453.00M
est: 613.48M (-173.8%)
817.00M
est: 752.20M (+8.6%)
1.94B
est: 740.64M (+161.9%)
3.16B
est: 910.73M (+247.4%)
1.12B
1.11B – 1.13B
+22.9% YoY
1.28B
1.27B – 1.29B
+14.4% YoY
1.39B
1.37B – 1.40B
+8.3% YoY
Net Income
350.40M
est: 670.64M (-47.8%)
1.27B
est: 2.50B (-49.0%)
1.08B
est: 2.35B (-54.1%)
1.18B
est: 2.16B (-45.3%)
-520.00M
est: 224.04M (-332.1%)
-5.02B
est: -9.92B (+49.4%)
379.00M
est: 96.63M (+292.2%)
-572.00M
est: -896.15M (+36.2%)
275.00M
est: 341.95M (-19.6%)
1.22B
est: 1.50B (-18.9%)
2.33B
est: 3.05B (-23.8%)
3.28B
3.24B – 3.31B
+7.3% YoY
4.21B
4.17B – 4.24B
+28.4% YoY
4.96B
4.91B – 5.02B
+17.9% YoY
SGA
3.47B
est: 3.57B (-2.9%)
6.43B
est: 5.58B (+15.1%)
8.57B
est: 7.17B (+19.5%)
11.55B
est: 10.79B (+7.0%)
14.69B
est: 12.99B (+13.1%)
13.91B
est: 10.83B (+28.4%)
13.12B
est: 11.99B (+9.4%)
14.28B
est: 13.43B (+6.4%)
16.23B
est: 16.46B (-1.4%)
20.64B
est: 21.44B (-3.7%)
24.28B
est: 26.36B (-7.9%)
32.40B
32.15B – 32.64B
+22.9% YoY
37.05B
36.69B – 37.41B
+14.4% YoY
40.13B
39.78B – 40.48B
+8.3% YoY
EPS
6.10
est: 5.69 (+7.3%)
22.11
est: 21.20 (+4.3%)
18.51
est: 19.90 (-7.0%)
18.62
est: 18.34 (+1.5%)
-8.04
est: 1.90 (-523.2%)
-76.95
est: -84.15 (+8.6%)
5.49
est: 0.82 (+569.9%)
-7.99
est: -7.60 (-5.1%)
3.69
est: 2.90 (+27.2%)
15.65
est: 12.70 (+23.2%)
28.98
est: 25.90 (+11.9%)
27.80
27.50 – 28.10
+7.3% YoY
35.70
35.40 – 36.00
+28.4% YoY
42.10
41.62 – 42.58
+17.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-07 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-01 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-30 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
567.76M
OE per share TTM
4.95
Owner's Yield
1.37%
Maintenance CapEx ratio
31.78%
Maint CapEx / Avg PPE
4.7%

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 Held by 31 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.04% 2.13M 0.39%
2 State Street SPDR S&P International Small Cap ETF GWX 0.01% 102.2K 0.40%
3 Schwab International Small-Cap Equity ETF SCHC 0.01% 403.1K 0.06%
4 Avantis International Small Cap Equity ETF AVDS 0.01% 23.1K 0.30%
5 State Street SPDR Portfolio Developed World ex-US ETF SPDW 0.01% 2.51M 0.03%
6 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 36.3K 0.45%
7 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 684.8K 0.06%
8 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 33.4K 0.24%
9 iShares Core TOPIX ETF 1475.T 0.00% 481.6K 0.05%
10 Dimensional - International Core Equity 2 ETF DFIC 0.00% 279.5K 0.22%

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
2.61M
Shares Outstanding
99.90M

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
Akiko Katsunami Executive Officer & Head of Human Resource Center — —
Hajime Endo President, Chief Operating Officer & Representative Director — male
Hideaki Oki Executive Officer, CCO & Head of Platform Segment Marketing Office — —
Hiroyuki Amano Executive Officer & Head of Platform Segment Business Management Unit — —
Kei Sugawara Vice Chairperson & Chief Financial Officer — male
Kensaku Hamada Senior Executive Officer, CSO & GM of Corporate Strategy Office — male
Masafumi Masuda Executive Officer & Head of Corporate Development Center — —
Shuntaro Kondo Senior Executive Officer, Head of Technology & Creative Development Center and VPoE — male
Tetsuro Yoshimatsu Chief Executive Officer & Chairperson — male
Tomoyuki Sakuma Executive Officer & Head of Platform Segment Customer Experience Unit — —
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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Software - Application