Subscribe

TerraSky Co., Ltd. (3915.T)

JPY2,316.00 -69.00 (-2.89%)
JP JPX Technology Information Technology Services
Address Taiyo Life Nihonbashi Building 103-0027
Tokyo, JP
CEO Hideya Sato
Website terrasky.co.jp
IPO 2015-04-30
ISIN JP3546300009

Explore sections of this company profile

Description

TerraSky Co.,Ltd. provides cloud products and solutions in Japan and internationally. The company offers cloud integration services comprising Salesforce, MuleSoft Anypoint, Amazon Web services, Heroku, contact center, SAP migration, B2B commerce, and financial services cloud and marketing cloud solutions, as well as solutions for manufacturing industries. It also provides cloud consulting services comprising digital marketing support, DX promotion consulting, AppExchange consulting, marketing tool implementation support service, production support solutions, and data utilization support service; development support tools, such as mitoco X, floss, ACCELQ, DCSpider, skyvisual editor, and Elements.cloud services; and cloud services, including mitoco ERP, mitoco, Mitoco accounting, mitoco Work, mitoco AI, Fujitsu GLOVIA OM, Soask for subscription management, CloudSign for Salesforce, Salesforce Field Service, Insurance Agency Solution for insurance agents, Experience Cloud, Sales Cloud, Salesforce Data Cloud, OMLINE-I, OMLINE-O, ChoiceRESERVE Reservation Integration, SVF Cloud for Salesforce, MotionBoard Cloud for Salesforce, and invoiceAgent for to digitizing paper documents. The company was formerly known as Head Solutions Co., Ltd. and changed its name to Terasakai Co.,Ltd. in February 2007. TerraSky Co.,Ltd. was incorporated in 2006 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
JPY2,316.00 -69.00 (-2.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
530.7K
Beta
0.85
Float Shares
5.45M
Free Float %
42.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+6.61% -4.89% +17.62% +15.51% -0.24% -4.62% -29.20% -16.27% -17.84% -20.27% +94.16%
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
2,316.00
DCF (Unlevered) 3,835.59 +65.6%
DCF (Levered) 9,268.69 +300.2%

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
4.48
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Information Technology Services: +10.1%
    +13.5% ★ Q1'26: +17.1% (vs Q1'25)
  • ✓
    EPS growth Information Technology Services: +16.7%
    +54.4% ★ Q1'26: +10.8% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Information Technology Services: +32.8%
    +5.6% ★ Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Information Technology Services: +9.0%
    +5.6% Q1'26: +8.9% (vs Q1'25)
  • ✓
    ROIC Information Technology Services: +9.5%
    +16.9% ★ Q1'26: +31.7% (vs Q1'25)
  • ✗
    Share dilution Information Technology Services: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.09× ★ Q1'26: 0.05× (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 (0.80) × ERP
WACC = 99% × Ke + 1% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 3,835.59 Current price: 2,316.00
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 Feb 2016
actual 		Feb 2017
actual 		Feb 2018
actual 		Feb 2019
actual 		Feb 2020
actual 		Feb 2021
actual 		Feb 2022
actual 		Feb 2023
actual 		Feb 2024
actual 		Feb 2025
actual 		Feb 2026
1 Rev. Ana.
1 EPS Ana. 		Feb 2027
1 Rev. Ana.
1 EPS Ana. 		Feb 2028
1 Rev. Ana.
1 EPS Ana. 		Feb 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
2.48B
est: 2.30B (+7.8%)
3.53B
est: 3.53B (+0.0%)
4.86B
est: 5.14B (-5.4%)
6.56B
est: 6.58B (-0.3%)
9.30B
est: 8.11B (+14.6%)
11.14B
est: 11.30B (-1.4%)
12.58B
est: 12.60B (-0.2%)
15.44B
est: 15.60B (-1.0%)
19.14B
est: 18.80B (+1.8%)
24.71B
est: 24.40B (+1.3%)
27.90B
27.90B – 27.90B
+14.3% YoY
33.50B
33.50B – 33.50B
+20.1% YoY
37.20B
37.20B – 37.20B
+11.0% YoY
41.10B
41.10B – 41.10B
+10.5% YoY
EBITDA
310.85M
est: 303.52M (+2.4%)
302.04M
est: 466.24M (-35.2%)
478.99M
est: 678.57M (-29.4%)
449.05M
est: 868.07M (-48.3%)
1.10B
est: 1.07B (+2.9%)
1.21B
est: 1.49B (-18.9%)
1.07B
est: 1.66B (-35.8%)
976.06M
est: 2.06B (-52.6%)
948.32M
est: 2.48B (-61.8%)
1.96B
est: 2.14B (-8.6%)
2.45B
2.45B – 2.45B
+14.3% YoY
2.94B
2.94B – 2.94B
+20.1% YoY
3.27B
3.27B – 3.27B
+11.0% YoY
3.61B
3.61B – 3.61B
+10.5% YoY
EBIT
260.28M
est: 239.06M (+8.9%)
202.42M
est: 367.22M (-44.9%)
268.44M
est: 534.45M (-49.8%)
125.57M
est: 683.71M (-81.6%)
725.34M
est: 843.26M (-14.0%)
779.67M
est: 1.17B (-33.6%)
658.58M
est: 1.31B (-49.7%)
569.92M
est: 1.62B (-64.9%)
522.80M
est: 1.95B (-73.2%)
1.45B
est: 1.70B (-14.5%)
1.94B
1.94B – 1.94B
+14.3% YoY
2.33B
2.33B – 2.33B
+20.1% YoY
2.59B
2.59B – 2.59B
+11.0% YoY
2.86B
2.86B – 2.86B
+10.5% YoY
Net Income
150.22M
est: 124.33M (+20.8%)
128.18M
est: 149.10M (-14.0%)
171.59M
est: 175.88M (-2.4%)
156.15M
est: 283.03M (-44.8%)
880.95M
est: 485.05M (+81.6%)
2.46B
est: 2.31B (+6.7%)
306.77M
est: 265.92M (+15.4%)
347.42M
est: 91.65M (+279.1%)
300.03M
est: 251.72M (+19.2%)
1.02B
est: 750.02M (+35.8%)
1.40B
1.40B – 1.40B
+86.7% YoY
1.25B
1.25B – 1.25B
-10.8% YoY
1.50B
1.50B – 1.50B
+20.0% YoY
1.75B
1.75B – 1.75B
+16.7% YoY
SGA
788.02M
est: 434.66M (+81.3%)
1.12B
est: 667.68M (+67.8%)
1.33B
est: 971.76M (+36.7%)
1.74B
est: 1.24B (+40.2%)
2.14B
est: 1.53B (+39.3%)
2.43B
est: 2.14B (+13.7%)
2.88B
est: 2.38B (+20.9%)
3.65B
est: 2.95B (+23.9%)
4.38B
est: 3.55B (+23.2%)
5.05B
est: 5.41B (-6.7%)
6.19B
6.19B – 6.19B
+14.3% YoY
7.43B
7.43B – 7.43B
+20.1% YoY
8.25B
8.25B – 8.25B
+11.0% YoY
9.12B
9.12B – 9.12B
+10.5% YoY
EPS
14.12
est: 9.63 (+46.6%)
11.66
est: 11.55 (+1.0%)
15.32
est: 13.63 (+12.4%)
13.38
est: 21.93 (-39.0%)
70.35
est: 37.58 (+87.2%)
194.01
est: 178.60 (+8.6%)
24.05
est: 20.60 (+16.7%)
27.15
est: 7.10 (+282.4%)
23.35
est: 19.50 (+19.7%)
78.94
est: 58.10 (+35.9%)
108.50
108.50 – 108.50
+86.7% YoY
96.80
96.80 – 96.80
-10.8% YoY
116.20
116.20 – 116.20
+20.0% YoY
135.60
135.60 – 135.60
+16.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-28 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-27 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-26 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-25 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-22 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-21 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-20 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-19 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-18 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-15 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-14 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-13 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-12 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-11 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-08 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-07 A 4/5 4/5 4/5 4/5 4/5 3/5 4/5
2026-05-01 A+ 4/5 4/5 4/5 4/5 4/5 4/5 4/5
2026-04-30 A+ 4/5 4/5 4/5 4/5 4/5 4/5 4/5
2026-04-28 A 4/5 4/5 4/5 4/5 3/5 4/5 4/5
2026-04-27 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
111.38M
OE per share TTM
8.62
Owner's Yield
0.42%
Maintenance CapEx ratio
15.87%
Maint CapEx / Avg PPE
2.6%

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 22 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.00% 43.0K 0.40%
2 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 30.0K 0.45%
3 State Street SPDR Portfolio Developed World ex-US ETF SPDW 0.00% 707.4K 0.03%
4 iShares Core TOPIX ETF 1475.T 0.00% 261.3K 0.05%
5 Avantis International Small Cap Equity ETF AVDS 0.00% 4.3K 0.30%
6 Vanguard FTSE Pacific ETF VPL 0.00% 107.3K 0.07%
7 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 1.3K 0.22%
8 Vanguard FTSE Developed All Cap ex U.S. Index ETF VDU.TO 0.00% 1.5K 0.22%
9 Vanguard FTSE Developed All Cap ex U.S. Index ETF (CAD-hedged) VEF.TO 0.00% 2.3K 0.22%
10 Vanguard FTSE Developed Markets ETF VEA 0.00% 772.3K 0.03%

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
4.55M
Shares Outstanding
12.91M

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
Akihito Shimokawahara Managing Executive Officer — —
Hideya Sato Chairman, President, Chief Executive Officer & Executive Officer — male
Jun Ozawa Managing Executive Officer — —
Junji Imaoka Senior Managing Executive Officer, General Manager of Cloud Integration Division & Director — male
Koichiro Tsukada Chief Financial Officer, Executive Managing Officer, GM of Adm. Headquarters & Director — male
Makoto Yamada Senior Managing Executive Officer, Head of Product Business Unit & Director — male
Takashi Miyata Executive Vice President & VP of Directors — male
Takehiko Hosoi Senior Managing Executive Officer — male
Tokuhisa Fujii Managing Executive Officer — male
Yasuhiro Takai Managing Executive 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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Information Technology Services