Subscribe

TEMONA.inc. (3985.T)

JPY182.00 +1.00 (+0.55%)
JP JPX Communication Services Internet Content & Information
Address Token International Building Main Bldg 150-0002
Tokyo, JP
CEO Wataru Honda
IPO 2017-04-07
ISIN JP3545850004

Explore sections of this company profile

Description

TEMONA.inc. is a Japanese firm specializing in the e-commerce sector. Its core offerings include "Egg repeat," a cloud-based system designed for retail mail-order businesses, and "subscription @," a specialized management platform tailored for various service industries like beauty salons, gyms, fitness centers, and cultural schools. The company also provides "Hikiagare," an internet marketing tool aimed at delivering personalized customer service. Additionally, TEMONA.inc. offers online mail-order services for business-to-business (B2B) and beauty enterprises, alongside project support. The company also participates in "enter plus" solutions and various media operations. Its comprehensive activities encompass the planning, design, development, operation, sale, and rental of computer software. It further handles the planning, sale, and mediation of internet-based media for advertising and promotion, delivers online information and content services, and manages shopping mall initiatives. Ancillary services are also offered across its e-commerce, sales, and brokerage channels. Moreover, the company is engaged in the production and maintenance of management systems, coupled with providing consulting and related business services. Founded in 2008, TEMONA.inc. 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
JPY182.00 +1.00 (+0.55%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
19.9K
Beta
-0.23
Float Shares
3.82M
Free Float %
35.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.10% -5.26% -9.55% -13.46% -20.35% -16.67% -15.89% -33.09% -78.39% -81.54% -81.54%
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
182.00
DCF (Unlevered) 339.97 +86.8%
DCF (Levered) 440.53 +142.0%

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 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.98
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +0.4% Q1'26: -3.7% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +118.7% Q1'26: -220.7% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +5.0% Q1'26: +15.4% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +8.7% Q1'26: -2.4% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    +37.9% Q1'26: -12.7% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    3.38× Q1'26: 13.75× (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 (-0.23) × ERP
WACC = 73% × Ke + 27% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 340.39 Current price: 182.00
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 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Revenue
1.56B
est: 1.63B (-4.7%)
2.30B
est: 2.12B (+8.6%)
2.41B
est: 2.37B (+1.5%)
2.25B
est: 2.25B (+0.2%)
2.34B
est: 2.66B (-12.0%)
1.83B
est: 2.80B (-34.8%)
1.83B
est: 1.83B (+0.0%)
EBITDA
301.28M
est: 87.76M (+243.3%)
189.30M
est: 113.80M (+66.3%)
543.84M
est: 127.28M (+327.3%)
-47.95M
est: 120.84M (-139.7%)
92.73M
est: 142.86M (-35.1%)
120.08M
est: 238.33M (-49.6%)
211.42M
est: 155.98M (+35.5%)
EBIT
283.45M
est: -10.93M (+2,692.8%)
166.49M
est: -14.18M (+1,274.4%)
458.30M
est: -15.86M (+2,990.4%)
-195.64M
est: -15.05M (-1,199.7%)
-83.73M
est: -17.80M (-370.5%)
-56.32M
est: 69.22M (-181.4%)
158.46M
est: 45.30M (+249.8%)
Net Income
195.35M
est: 198.90M (-1.8%)
96.47M
est: 99.45M (-3.0%)
290.30M
est: 301.55M (-3.7%)
-175.72M
est: -160.40M (-9.5%)
-127.96M
est: -301.55M (+57.6%)
-393.55M
est: -141.15M (-178.8%)
73.47M
SGA
768.48M
est: 858.96M (-10.5%)
1.18B
est: 1.11B (+5.8%)
994.30M
est: 1.25B (-20.2%)
1.49B
est: 1.18B (+25.9%)
1.32B
est: 1.40B (-5.9%)
993.53M
est: 1.47B (-32.5%)
820.55M
est: 963.34M (-14.8%)
EPS
17.88
est: 18.60 (-3.9%)
8.99
est: 9.30 (-3.3%)
27.38
est: 28.20 (-2.9%)
-16.50
est: -15.00 (-10.0%)
-12.00
est: -28.20 (+57.4%)
-36.84
est: -13.20 (-179.1%)
6.88
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-14 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-13 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-12 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-11 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-08 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-07 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-05-01 B 3/5 4/5 3/5 4/5 2/5 1/5 2/5
2026-04-30 B 3/5 4/5 3/5 4/5 2/5 1/5 2/5
2026-04-28 B 3/5 4/5 3/5 4/5 2/5 1/5 2/5
2026-04-27 B 3/5 4/5 3/5 4/5 2/5 1/5 2/5
2026-04-24 B 3/5 4/5 3/5 4/5 2/5 1/5 2/5
2026-04-23 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-22 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-21 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-20 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-17 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
118.00M
OE per share TTM
11.03
Owner's Yield
6.06%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
2.4%

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
1.23M
Shares Outstanding
10.70M

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
Kanji Hatano Executive Officer & CFO
Wataru Honda President & Representative 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 history

Earnings history

Earnings reports

Stock splits