Subscribe

Future Corporation (4722.T)

JPY2,031.00 -22.00 (-1.07%)
JP JPX Technology Information Technology Services
Address Art Village Osaki Central Tower 141-0032
Tokyo, JP
CEO Yasufumi Kanemaru
IPO 2002-06-21
ISIN JP3826200002

Explore sections of this company profile

Description

Future Corporation provides IT consulting and services primarily in Japan. The company also offers business innovation services, including digital marketing, IT education, e-commerce, and other fields. The company was formerly known as Future Architect, Inc. and changed its name to Future Corporation in April 2016. Future Corporation was incorporated in 1989 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
JPY2,031.00 -22.00 (-1.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
222.1K
Beta
0.18
Float Shares
37.01M
Free Float %
41.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.31% -0.13% +4.25% -12.37% -22.36% -18.55% -25.96% -8.97% +57.43% +316.19% +99.56%
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
2,031.00
DCF (Unlevered) 5,786.83 +184.9%
DCF (Levered) 5,577.69 +174.6%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.48
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
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +8.8% Q1'26: +5.4% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +13.4% Q1'26: +18.0% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +10.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +22.9% Q1'26: +18.8% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +26.3% Q1'26: +18.6% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.72× Q1'26: 0.84× (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 (0.17) × ERP
WACC = 90% × Ke + 10% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,786.83 Current price: 2,031.00
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 2017
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
36.27B
est: 36.27B (+0.0%)
45.39B
est: 45.00B (+0.9%)
44.31B
est: 44.00B (+0.7%)
48.70B
est: 49.00B (-0.6%)
53.74B
est: 55.50B (-3.2%)
59.32B
est: 63.93B (-7.2%)
69.88B
est: 70.00B (-0.2%)
75.99B
est: 76.40B (-0.5%)
81.46B
81.08B – 82.10B
+6.6% YoY
91.09B
88.10B – 93.76B
+11.8% YoY
97.32B
95.42B – 99.19B
+6.8% YoY
EBITDA
6.03B
est: 8.09B (-25.5%)
7.48B
est: 10.04B (-25.5%)
6.67B
est: 9.82B (-32.1%)
10.33B
est: 10.94B (-5.5%)
13.47B
est: 12.39B (+8.8%)
15.01B
est: 15.85B (-5.3%)
17.43B
est: 17.36B (+0.4%)
20.85B
est: 18.94B (+10.1%)
20.20B
20.10B – 20.36B
+6.6% YoY
22.59B
21.84B – 23.25B
+11.8% YoY
24.13B
23.66B – 24.59B
+6.8% YoY
EBIT
4.84B
est: 7.12B (-32.0%)
6.48B
est: 8.84B (-26.6%)
5.53B
est: 8.64B (-36.0%)
9.19B
est: 9.62B (-4.5%)
12.23B
est: 10.90B (+12.2%)
13.71B
est: 13.89B (-1.3%)
14.67B
est: 15.21B (-3.6%)
17.43B
est: 16.60B (+5.0%)
17.70B
17.62B – 17.84B
+6.6% YoY
19.79B
19.14B – 20.37B
+11.8% YoY
21.15B
20.73B – 21.55B
+6.8% YoY
Net Income
3.73B
est: 3.71B (+0.6%)
4.56B
est: 4.50B (+1.4%)
3.80B
est: 3.72B (+2.1%)
6.37B
est: 6.01B (+6.1%)
9.24B
est: 8.70B (+6.2%)
9.22B
est: 9.77B (-5.6%)
10.32B
est: 10.43B (-1.1%)
11.71B
est: 11.32B (+3.5%)
12.31B
12.00B – 12.50B
+8.8% YoY
14.97B
13.49B – 16.05B
+21.6% YoY
15.85B
15.00B – 16.66B
+5.9% YoY
SGA
746.80M
est: 3.76B (-80.1%)
867.09M
est: 4.67B (-81.4%)
904.86M
est: 4.56B (-80.2%)
1.08B
est: 5.08B (-78.8%)
1.38B
est: 5.76B (-76.0%)
13.34B
est: 9.23B (+44.5%)
15.76B
est: 10.10B (+56.0%)
16.98B
est: 11.02B (+54.0%)
11.75B
11.70B – 11.85B
+6.6% YoY
13.14B
12.71B – 13.53B
+11.8% YoY
14.04B
13.77B – 14.31B
+6.8% YoY
EPS
41.76
est: 41.87 (-0.3%)
50.97
est: 50.75 (+0.4%)
42.74
est: 41.95 (+1.9%)
71.97
est: 67.78 (+6.2%)
104.32
est: 98.20 (+6.2%)
104.11
est: 110.24 (-5.6%)
116.49
est: 117.70 (-1.0%)
132.10
est: 127.67 (+3.5%)
138.77
135.30 – 141.00
+8.7% YoY
168.77
152.20 – 181.00
+21.6% YoY
178.77
169.20 – 187.90
+5.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-28 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-27 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-26 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-25 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-22 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-21 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-20 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-19 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-18 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-05-01 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
161.76M
OE per share TTM
1.83
Owner's Yield
0.11%
Maintenance CapEx ratio
2.67%
Maint CapEx / Avg PPE
2.2%

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 79 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 0.93% 212.9K 0.85%
2 iShares Digital Security UCITS ETF IS4S.DE 0.10% 1.85M 0.40%
3 iShares Digital Security UCITS ETF LOCK.L 0.10% 1.85M 0.40%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.07% 275.8K 0.58%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 191.4K 0.58%
6 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 77.3K 0.50%
7 WisdomTree International SmallCap Dividend Fund DLS 0.03% 277.4K 0.58%
8 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.02% 96.3K 0.48%
9 Schwab International Small-Cap Equity ETF SCHC 0.01% 801.5K 0.06%
10 iShares JPX-Nikkei 400 ETF JPXN 0.01% 19.4K 0.48%

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
4.81M
Shares Outstanding
88.68M

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
Hiromi Yamaoka CSO, CLO, MD, Head of Fintech & Fin.-related Services, Future Research Ins of Eco. & Fin and Dir. male
Ishibashi Kunihito Executive Vice President & Chief Information Security Officer male
Kazuya Jitsu Director of Finance and Administration
Matsushita Yasukazu Executive Officer & Vice President of Financial & Accounting male
Morioka Mina Managing Director, Group CHRO, Executive Officer & Director female
Shingu Yuki MD & Director female
Tomohiko Taniguchi CEO & Director male
Yasufumi Kanemaru Founder & Chairman male
Yohei Saito Executive Vice President, Group CTO, Head of Technology Business & 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