Subscribe

CRI Middleware Co., Ltd. (3698.T)

JPY1,195.00 +6.00 (+0.50%)
JP JPX Technology Electronic Gaming & Multimedia
Address Shibuya Infos Tower 150-0031
Tokyo, JP
CEO Masao Oshimi
IPO 2014-12-01
ISIN JP3346050002

Explore sections of this company profile

Description

CRI Middleware Co., Ltd., established in Tokyo, Japan in 1983, specializes in delivering advanced audio and video technology solutions to the gaming sector. The company's key offerings include ADX, an audio middleware designed to empower sound designers and audio programmers, and Sofdec, a comprehensive multi-platform movie playback system. Sofdec incorporates both a high-compression video encoder and a versatile playback engine. These audio and video technologies are engineered for seamless integration with various game engines and are compatible with a broad spectrum of platforms, from major gaming consoles to mobile devices.

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
JPY1,195.00 +6.00 (+0.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
18.4K
Beta
0.84
Float Shares
2.92M
Free Float %
55.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.66% +0.77% -1.60% +10.56% -0.66% -3.59% -23.24% +8.16% -35.01% -72.30% +30.88%
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
1,195.00
DCF (Unlevered) 2,095.39 +75.3%
DCF (Levered) 2,412.77 +101.9%

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
7.68
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +8.9% Q1'26: +5.2% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +38.2% Q1'26: +15.6% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +23.3% Q1'26: +79.5% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +16.1% Q1'26: +25.8% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +49.1% Q1'26: +56.2% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    1.46× 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 (0.83) × ERP
WACC = 85% × Ke + 15% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,089.14 Current price: 1,195.00
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 Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
1 Rev. Ana.
1 EPS Ana.
Sep 2027
1 Rev. Ana.
1 EPS Ana.
Sep 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.26B
est: 1.47B (-14.5%)
1.64B
est: 1.55B (+5.9%)
1.78B
est: 1.89B (-5.6%)
2.35B
est: 2.35B (0.0%)
2.89B
est: 2.96B (-2.3%)
2.84B
est: 2.80B (+1.5%)
2.99B
est: 2.90B (+3.1%)
3.17B
est: 3.10B (+2.2%)
3.45B
est: 3.60B (-4.2%)
4.00B
4.00B – 4.00B
+11.1% YoY
4.70B
4.70B – 4.70B
+17.5% YoY
5.50B
5.50B – 5.50B
+17.0% YoY
EBITDA
143.53M
est: 220.95M (-35.0%)
443.47M
est: 232.50M (+90.7%)
413.98M
est: 283.50M (+46.0%)
538.16M
est: 352.49M (+52.7%)
413.06M
est: 443.99M (-7.0%)
235.87M
est: 419.99M (-43.8%)
477.65M
est: 434.99M (+9.8%)
522.10M
est: 464.06M (+12.5%)
683.21M
est: 538.90M (+26.8%)
598.78M
598.78M – 598.78M
+11.1% YoY
703.57M
703.57M – 703.57M
+17.5% YoY
823.33M
823.33M – 823.33M
+17.0% YoY
EBIT
118.83M
est: 155.72M (-23.7%)
401.61M
est: 163.86M (+145.1%)
368.59M
est: 199.81M (+84.5%)
455.31M
est: 248.44M (+83.3%)
284.46M
est: 312.93M (-9.1%)
97.43M
est: 296.01M (-67.1%)
351.12M
est: 306.59M (+14.5%)
368.36M
est: 326.79M (+12.7%)
554.38M
est: 379.50M (+46.1%)
421.67M
421.67M – 421.67M
+11.1% YoY
495.46M
495.46M – 495.46M
+17.5% YoY
579.79M
579.79M – 579.79M
+17.0% YoY
Net Income
80.05M
est: 302.56M (-73.5%)
284.47M
est: 234.62M (+21.2%)
259.31M
est: 298.38M (-13.1%)
373.75M
est: 299.42M (+24.8%)
199.70M
est: 287.92M (-30.6%)
-339.60M
est: 28.74M (-1,281.6%)
232.58M
est: 239.85M (-3.0%)
304.47M
est: 239.85M (+26.9%)
420.71M
est: 449.92M (-6.5%)
500.08M
500.08M – 500.08M
+11.1% YoY
549.72M
549.72M – 549.72M
+9.9% YoY
749.86M
749.86M – 749.86M
+36.4% YoY
SGA
674.54M
est: 592.69M (+13.8%)
625.98M
est: 623.67M (+0.4%)
687.98M
est: 760.48M (-9.5%)
873.40M
est: 945.56M (-7.6%)
1.10B
est: 1.19B (-7.3%)
1.17B
est: 1.13B (+4.1%)
1.20B
est: 1.17B (+2.7%)
1.19B
est: 1.21B (-2.0%)
1.33B
est: 1.41B (-5.5%)
1.57B
1.57B – 1.57B
+11.1% YoY
1.84B
1.84B – 1.84B
+17.5% YoY
2.15B
2.15B – 2.15B
+17.0% YoY
EPS
16.94
est: 57.90 (-70.7%)
59.80
est: 44.90 (+33.2%)
53.26
est: 57.10 (-6.7%)
70.60
est: 57.30 (+23.2%)
36.72
est: 55.10 (-33.4%)
-62.23
est: 5.50 (-1,231.5%)
43.78
est: 45.90 (-4.6%)
58.27
est: 45.90 (+26.9%)
80.51
est: 86.10 (-6.5%)
95.70
95.70 – 95.70
+11.1% YoY
105.20
105.20 – 105.20
+9.9% YoY
143.50
143.50 – 143.50
+36.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-14 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-13 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-12 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-11 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
839.91M
OE per share TTM
160.71
Owner's Yield
15.91%
Maintenance CapEx ratio
23.57%
Maint CapEx / Avg PPE
3.9%

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
3.26M
Shares Outstanding
5.23M

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
Atsushi Sakurai Senior Managing Executive Officer & Director male
Katsumi Tanaka Managing Executive Officer & Director male
Masao Oshimi President & Representative Director male
Naoki Oikawa Managing Executive Officer & Director 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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits