Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Eltes Co.,Ltd. (3967.T)
Tokyo, JP
Eltes Co.,Ltd. engages in the AI security, digital risk, DX promotion, and smart city businesses in Japan. The company offers risk management in the digital space, such as social networking sites, and an internal risk area; web risk monitoring service; and internal threat detection service. It also provides AI security services, which includes AIK order which matches security companies with security clients on the platform; and AIK assign, a SaaS service that digitizes security control operations by arranging and managing the placement of security guards. In addition, the company offers local government DX that supports the digitalization of government services; business company DX which provides support through a hybrid of SES and lab-type development; DX-Pand, an application that consolidates and centralizes various information sent by the government to residents and notifications from existing apps and web services; and Smart Public Lab for GovTech Program. Further, it provides smart city solutions comprising property management DX; and Mrs. Silve, a map search-specific customer attraction tool that utilizes Google Business Profiles. Eltes Co.,Ltd. was founded in 2004 and is headquartered in Tokyo, Japan.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.84% | -0.84% | +1.38% | -5.78% | -7.70% | -9.97% | -21.63% | -33.52% | -53.41% | -84.37% | -84.37% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
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.
| Rating | 2024-11 | Change |
|---|---|---|
| Strong Buy | 0 | 0 |
| Buy | 0 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Software - Application: +13.0%+22.4% ★ Q2'26: +11.5% (vs Q2'25)
-
EPS growth Software - Application: +28.6%+80.7% ★ Q2'26: -936.8% (vs Q2'25)
-
FCF margin FCF growth · Software - Application: +45.3%-2.3% Q2'26: +0.0% (vs Q2'25)
-
EBIT margin Software - Application: +9.4%+4.8% Q2'26: +3.1% (vs Q2'25)
-
ROIC Software - Application: +7.5%+6.9% Q2'26: +8.9% (vs Q2'25)
-
Share dilution Software - Application: +0.0%+1.7% Q2'26: +2.5% (vs Q2'25)
-
Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×3.98× Q2'26: 4.48× (vs Q2'25)
* 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.
| Metric |
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 |
1.61B
est: 1.80B (-10.6%)
|
1.66B
est: 1.76B (-5.7%)
|
1.96B
est: 1.82B (+7.9%)
|
1.99B
est: 1.73B (+15.3%)
|
2.68B
est: 2.96B (-9.4%)
|
4.69B
est: 4.50B (+4.1%)
|
6.54B
est: 6.00B (+8.9%)
|
7.32B
est: 7.80B (-6.2%)
|
8.20B
8.20B – 8.20B
+5.1% YoY
|
10.00B
10.00B – 10.00B
+22.0% YoY
|
12.51B
12.51B – 12.51B
+25.1% YoY
|
15.65B
15.65B – 15.65B
+25.1% YoY
|
| EBITDA |
104.88M
est: 14.10M (+643.7%)
|
61.95M
est: 13.77M (+350.0%)
|
183.15M
est: 14.26M (+1,184.4%)
|
-426.67M
est: 13.52M (-3,256.9%)
|
247.32M
est: 23.19M (+966.4%)
|
446.73M
est: 35.26M (+1,167.1%)
|
557.18M
est: 47.01M (+1,085.2%)
|
-140.39M
est: 508.53M (-127.6%)
|
534.61M
534.61M – 534.61M
+5.1% YoY
|
651.97M
651.97M – 651.97M
+22.0% YoY
|
815.61M
815.61M – 815.61M
+25.1% YoY
|
1.02B
1.02B – 1.02B
+25.1% YoY
|
| EBIT |
72.94M
est: -85.81M (+185.0%)
|
-27.69M
est: -83.76M (+66.9%)
|
148.54M
est: -86.76M (+271.2%)
|
-506.24M
est: -82.23M (-515.6%)
|
155.57M
est: -141.11M (+210.3%)
|
147.82M
est: -214.52M (+168.9%)
|
109.49M
est: -286.03M (+138.3%)
|
-660.22M
est: 50.53M (-1,406.7%)
|
53.12M
53.12M – 53.12M
+5.1% YoY
|
64.78M
64.78M – 64.78M
+22.0% YoY
|
81.04M
81.04M – 81.04M
+25.1% YoY
|
101.38M
101.38M – 101.38M
+25.1% YoY
|
| Net Income |
31.90M
est: 189.75M (-83.2%)
|
-63.55M
est: 24.74M (-356.9%)
|
86.28M
est: 25.94M (+232.6%)
|
-529.52M
est: -444.65M (-19.1%)
|
127.81M
est: 46.46M (+175.1%)
|
42.64M
est: 92.37M (-53.8%)
|
257.30M
est: 156.86M (+64.0%)
|
-860.38M
est: 492.52M (-274.7%)
|
48.45M
48.45M – 48.45M
-90.2% YoY
|
99.36M
99.36M – 99.36M
+105.1% YoY
|
152.72M
152.72M – 152.72M
+53.7% YoY
|
211.61M
211.61M – 211.61M
+38.6% YoY
|
| SGA |
879.43M
est: 728.94M (+20.6%)
|
921.99M
est: 711.53M (+29.6%)
|
936.83M
est: 737.04M (+27.1%)
|
1.24B
est: 698.57M (+77.0%)
|
1.24B
est: 1.20B (+3.3%)
|
1.45B
est: 1.82B (-20.2%)
|
1.97B
est: 2.43B (-19.1%)
|
2.42B
est: 2.62B (-7.6%)
|
2.75B
2.75B – 2.75B
+5.1% YoY
|
3.35B
3.35B – 3.35B
+22.0% YoY
|
4.19B
4.19B – 4.19B
+25.1% YoY
|
5.25B
5.25B – 5.25B
+25.1% YoY
|
| EPS |
6.27
est: 31.45 (-80.1%)
|
-12.39
est: 4.10 (-402.2%)
|
16.77
est: 4.30 (+290.0%)
|
-102.02
est: -73.70 (-38.4%)
|
24.46
est: 7.70 (+217.7%)
|
7.28
est: 15.31 (-52.4%)
|
42.65
est: 26.00 (+64.0%)
|
-142.61
est: 80.30 (-277.6%)
|
7.90
7.90 – 7.90
-90.2% YoY
|
16.20
16.20 – 16.20
+105.1% YoY
|
24.90
24.90 – 24.90
+53.7% YoY
|
34.50
34.50 – 34.50
+38.6% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-29 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-28 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-27 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-26 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-25 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-22 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-21 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-20 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-19 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-18 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-15 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-14 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-13 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-12 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-11 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-08 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-07 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-01 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-30 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-28 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-27 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-24 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-23 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-22 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-21 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-20 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-17 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-16 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
This company is not held by any ETF in our universe.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Takahiro Sugawara | Chairman & President | — | male |
| Tsuyoshi Mikawa | General Manager of Financial Alliances & Financial Strategy Division and Director | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 3967.T
Short-term intention
Target Price Distribution
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.
