Subscribe

eXmotion Co., Ltd. (4394.T)

JPY565.00 -1.00 (-0.18%)
JP JPX Technology Information Technology Services
Address 23rd Floor, Osaki with tower 141-0032
Tokyo, JP
CEO Akira Nagao
IPO 2018-07-26
ISIN JP3161310002

Explore sections of this company profile

Description

eXmotion Co., Ltd. delivers expert technical consulting and educational services focusing on systems and software. Their offerings include comprehensive project diagnostics and direct on-site support, in addition to practical training programs designed to cultivate essential, deployable skills. The firm also innovates with its own suite of specialized diagnostic and conversion tools. These include eXquto, which scrutinizes the design and implementation quality of C language software; MODEL EVALUATOR, dedicated to assessing the quality of MATLAB/Simulink models; and Mtrip, a versatile utility for interconverting architectural design models expressed in common modeling languages. Founded in 2008, eXmotion Co., Ltd. is based 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
JPY565.00 -1.00 (-0.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15.1K
Beta
-0.04
Float Shares
1.75M
Free Float %
28.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.48% -3.72% -3.72% +4.94% +7.67% +6.56% -4.06% -19.85% -40.43% -65.96% -65.96%
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
565.00
DCF (Unlevered) 870.47 +54.1%
DCF (Levered) 933.12 +65.2%

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
12.73
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
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 Information Technology Services: +10.1%
    +7.9% Q2'26: +4.6% (vs Q2'25)
  • EPS growth Information Technology Services: +16.7%
    +28.5% Q2'26: +1.6% (vs Q2'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +18.6% Q2'26: +70.3% (vs Q2'25)
  • EBIT margin Information Technology Services: +9.0%
    +13.7% Q2'26: +11.6% (vs Q2'25)
  • ROIC Information Technology Services: +9.5%
    +54.5% Q2'26: +47.4% (vs Q2'25)
  • Share dilution Information Technology Services: +0.0%
    +0.0% Q2'26: +0.1% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.00× Q2'26: 0.00× (vs Q2'25)
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 (-0.04) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 870.47 Current price: 565.00
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 Nov 2019
actual
Nov 2020
actual
Nov 2021
actual
Nov 2022
actual
Revenue
976.25M
est: 982.00M (-0.6%)
877.19M
est: 970.00M (-9.6%)
957.93M
est: 1.19B (-19.7%)
1.05B
est: 1.40B (-25.1%)
EBITDA
201.68M
est: 164.38M (+22.7%)
107.99M
est: 162.37M (-33.5%)
161.78M
est: 199.70M (-19.0%)
204.53M
est: 234.18M (-12.7%)
EBIT
187.58M
est: 138.21M (+35.7%)
89.31M
est: 136.52M (-34.6%)
143.91M
est: 167.91M (-14.3%)
184.77M
est: 196.90M (-6.2%)
Net Income
140.21M
est: 332.04M (-57.8%)
68.09M
est: 177.81M (-61.7%)
100.21M
est: 269.74M (-62.9%)
134.52M
est: 347.76M (-61.3%)
SGA
242.62M
est: 274.13M (-11.5%)
260.79M
est: 270.78M (-3.7%)
241.17M
est: 333.03M (-27.6%)
281.01M
est: 390.53M (-28.0%)
EPS
26.21
est: 54.90 (-52.3%)
12.05
est: 29.40 (-59.0%)
17.13
est: 44.60 (-61.6%)
22.78
est: 57.50 (-60.4%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 1/5 4/5 5/5
2026-05-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-26 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-25 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-22 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-21 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-20 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-19 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-05-18 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-05-15 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-05-14 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-05-13 A 4/5 5/5 4/5 5/5 1/5 3/5 4/5
2026-05-12 A 4/5 5/5 4/5 5/5 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
246.18M
OE per share TTM
40.70
Owner's Yield
9.83%
Maintenance CapEx ratio
17.64%
Maint CapEx / Avg PPE
1.8%

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
2.23M
Shares Outstanding
6.05M

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
Akira Nagao Executive Chairman male
Atsuya Mikami Executive Officer and GM of Management Headquarters & Corporate Planning Office
Hiroyuki Watanabe President & Representative Director male
Kenichi Saito Head of Consulting Headquarters & Director male
Miki Yoshimura MD in charge of Management Division, Sales & Marketing Division and Director female
Munetaka Kohama GM of Research & Development and 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