Subscribe

rakumo Inc. (4060.T)

JPY1,123.00 -6.00 (-0.53%)
JP JPX Technology Software - Application
Address Kakimi Kojimachi Building 102-0083
Tokyo, JP
CEO Koji Shimizu
Website rakumo.com
IPO 2020-09-29
ISIN JP3967270004

Explore sections of this company profile

Description

Headquartered in Tokyo, Japan, rakumo Inc. specializes in creating and distributing cloud-based enhancement tools. Among its primary offerings is "rakumo for Google Workspace," a comprehensive suite of cloud-based applications designed to augment Google Workspace functionalities, providing solutions for attendance management, reimbursement processing, workflow approvals, internal portals, schedule organization, and contact directories. Another key product, "rakumo for Salesforce," is a cloud-based extension that integrates "rakumo Social Scheduler" — a feature for analyzing daily activity patterns — and "rakumo Sync," which ensures seamless, real-time synchronization of schedules between Salesforce and Google Calendar. Beyond its core cloud tools, rakumo also engages in the distribution of information and communication technology (ICT) hardware and software, alongside offering dedicated support services to its clients. Established in 2004, rakumo Inc. operates as a subsidiary of Netyear Group Corporation.

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
JPY1,123.00 -6.00 (-0.53%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
22.5K
Beta
1.05
Float Shares
2.31M
Free Float %
39.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-7.75% -6.28% -6.86% -8.86% -2.84% +5.69% +21.72% +20.20% -30.28% -71.38% -71.38%
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
1,123.00
DCF (Unlevered) 2,805.91 +149.9%
DCF (Levered) 3,348.30 +198.2%

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 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
3.07
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
7 / 10
Strong MOAT
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
3 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Software - Application: +13.0%
    +26.8% Q1'26: +35.5% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    +8.4% Q1'26: -7.6% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +27.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +23.2% Q1'26: +22.5% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +21.1% Q1'26: +24.1% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    -0.7% Q1'26: +2.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    2.10× Q1'26: 1.65× (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 (1.02) × ERP
WACC = 85% × Ke + 15% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,730.56 Current price: 1,123.00
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 Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Revenue
822.42M
est: 820.00M (+0.3%)
963.78M
est: 970.00M (-0.6%)
1.10B
est: 1.12B (-2.1%)
1.30B
est: 1.26B (+2.8%)
1.44B
est: 1.44B (+0.2%)
1.83B
est: 1.65B (+10.9%)
EBITDA
175.91M
est: 214.68M (-18.1%)
273.81M
est: 253.95M (+7.8%)
275.08M
est: 293.22M (-6.2%)
378.29M
est: 329.87M (+14.7%)
487.16M
est: 426.53M (+14.2%)
579.38M
est: 488.73M (+18.5%)
EBIT
134.32M
est: 170.99M (-21.4%)
227.91M
est: 202.27M (+12.7%)
232.30M
est: 233.54M (-0.5%)
303.98M
est: 262.74M (+15.7%)
383.47M
est: 340.10M (+12.8%)
425.19M
est: 389.70M (+9.1%)
Net Income
125.22M
est: 114.87M (+9.0%)
188.75M
est: 232.34M (-18.8%)
184.55M
est: 208.20M (-11.4%)
196.43M
est: 249.96M (-21.4%)
253.03M
est: 360.99M (-29.9%)
272.31M
est: 383.03M (-28.9%)
SGA
341.21M
est: 330.21M (+3.3%)
366.63M
est: 390.61M (-6.1%)
457.86M
est: 451.02M (+1.5%)
527.81M
est: 507.40M (+4.0%)
551.90M
est: 592.73M (-6.9%)
860.95M
est: 679.16M (+26.8%)
EPS
31.36
est: 17.60 (+78.2%)
33.68
est: 35.60 (-5.4%)
32.34
est: 31.90 (+1.4%)
34.10
est: 38.30 (-11.0%)
43.76
est: 55.70 (-21.4%)
46.81
est: 59.10 (-20.8%)
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 3/5
2026-05-14 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-13 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-12 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-11 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-01 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-23 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-22 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-21 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-20 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-17 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-16 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.60M
OE per share TTM
0.56
Owner's Yield
0.06%
Maintenance CapEx ratio
1.16%
Maint CapEx / Avg PPE
2.5%

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
4.43M
Shares Outstanding
5.83M

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
Kazuya Ishida Chief Technology Officer, Product Manager & Director male
Kenta Ishisone Chief Financial Officer, GM of Business Administration & Director male
Koji Shimizu President, Group Chief 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