Subscribe

Cybozu, Inc. (4776.T)

JPY2,563.00 -27.00 (-1.04%)
JP JPX Technology Software - Application
Address Tokyo Nihonbashi Tower 103-6027
Tokyo, JP
CEO Yoshihisa Nishibata
Website cybozu.com
IPO 2001-01-04
ISIN JP3312100005

Explore sections of this company profile

Description

Founded in Tokyo, Japan, in 1997, Cybozu, Inc. develops and distributes software solutions across a wide international footprint, including Japan, various parts of Asia (such as China and Vietnam), Europe, and the United States. The company's core offering comprises web-based groupware applications meticulously engineered to enhance team collaboration and communication. These tools cater to a diverse clientele, from large corporations and public institutions to more intimate groups like cross-organizational project teams, volunteer associations, and even families. Its product portfolio includes Cybozu Office, specifically designed for small to medium-sized enterprises; Cybozu Garoon, serving the needs of mid-sized to large organizations; kintone, a platform-as-a-service (PaaS) for building bespoke business applications; Cybozu KUNAI, a dedicated mobile application; Cybozu MailWise, which streamlines mail sharing; and Cybozu Remote Service, facilitating external line access. Additionally, Cybozu manages the Cybozu Teamwork Research Institute, an initiative focused on exploring innovative approaches to improve teamwork and offering related educational programs and workshops.

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
JPY2,563.00 -27.00 (-1.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
548.7K
Beta
0.53
Float Shares
21.96M
Free Float %
47.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+12.62% +10.18% +13.20% +12.99% -22.21% -12.22% -23.82% -7.68% +7.31% +581.48% +1,025,057.50%
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
2,563.00
DCF (Unlevered) 1,144.90 -55.3%
DCF (Levered) 2,452.80 -4.3%

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 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.83
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Software - Application: +13.0%
    +26.1% Q1'26: +17.0% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    +104.2% Q1'26: +21.5% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +18.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +27.0% Q1'26: +29.4% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +111.7% Q1'26: +91.8% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    -2.5% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    0.00× Q1'26: 0.00× (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 (0.49) × ERP
WACC = 100% × Ke + 0% × Kd (28.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,118.31 Current price: 2,563.00
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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
9.50B
est: 9.23B (+2.9%)
13.41B
est: 13.40B (+0.1%)
15.67B
est: 15.66B (+0.1%)
18.49B
est: 18.50B (-0.1%)
22.07B
est: 22.10B (-0.1%)
25.43B
est: 25.40B (+0.1%)
29.68B
est: 29.69B (0.0%)
37.43B
est: 37.26B (+0.5%)
42.52B
42.52B – 42.52B
+14.1% YoY
46.90B
46.90B – 46.90B
+10.3% YoY
53.18B
53.18B – 53.18B
+13.4% YoY
EBITDA
1.37B
est: 1.78B (-23.2%)
2.69B
est: 2.58B (+4.3%)
3.24B
est: 3.02B (+7.3%)
2.60B
est: 3.56B (-27.0%)
2.21B
est: 4.26B (-48.2%)
5.44B
est: 4.89B (+11.3%)
7.25B
est: 6.18B (+17.2%)
12.83B
est: 7.76B (+65.3%)
8.86B
8.86B – 8.86B
+14.1% YoY
9.77B
9.77B – 9.77B
+10.3% YoY
11.08B
11.08B – 11.08B
+13.4% YoY
EBIT
801.00M
est: 1.12B (-28.5%)
1.74B
est: 1.63B (+6.7%)
2.27B
est: 1.90B (+19.6%)
1.44B
est: 2.25B (-35.8%)
611.00M
est: 2.68B (-77.2%)
3.39B
est: 3.08B (+10.1%)
4.89B
est: 4.00B (+22.3%)
10.10B
est: 5.02B (+101.2%)
5.73B
5.73B – 5.73B
+14.1% YoY
6.32B
6.32B – 6.32B
+10.3% YoY
7.17B
7.17B – 7.17B
+13.4% YoY
Net Income
414.00M
est: 56.89M (+627.7%)
1.01B
est: 1.02B (-0.7%)
1.44B
est: 1.70B (-15.7%)
551.00M
est: 1.27B (-56.6%)
66.00M
2.49B
est: 2.46B (+1.1%)
3.56B
est: 3.19B (+11.3%)
7.03B
est: 6.84B (+2.7%)
7.81B
7.81B – 7.81B
+14.1% YoY
8.61B
8.61B – 8.61B
+10.3% YoY
10.69B
10.69B – 10.69B
+24.2% YoY
SGA
7.77B
est: 4.27B (+82.1%)
10.13B
est: 6.20B (+63.5%)
11.98B
est: 7.24B (+65.4%)
15.44B
est: 8.56B (+80.5%)
19.24B
est: 10.22B (+88.2%)
18.79B
est: 11.75B (+59.9%)
20.61B
est: 22.15B (-6.9%)
22.10B
est: 27.80B (-20.5%)
31.72B
31.72B – 31.72B
+14.1% YoY
35.00B
35.00B – 35.00B
+10.3% YoY
39.68B
39.68B – 39.68B
+13.4% YoY
EPS
9.02
est: 1.20 (+651.7%)
22.06
est: 21.50 (+2.6%)
31.28
est: 35.90 (-12.9%)
12.01
est: 26.80 (-55.2%)
1.44
52.27
est: 51.90 (+0.7%)
74.99
est: 69.10 (+8.5%)
153.16
est: 148.00 (+3.5%)
168.85
168.85 – 168.85
+14.1% YoY
186.30
186.30 – 186.30
+10.3% YoY
231.30
231.30 – 231.30
+24.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-14 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-13 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-11 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-08 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-07 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-01 A 4/5 4/5 5/5 5/5 4/5 3/5 2/5
2026-04-30 A 4/5 4/5 5/5 5/5 4/5 3/5 2/5
2026-04-28 A 4/5 4/5 5/5 5/5 4/5 3/5 2/5
2026-04-27 A 4/5 4/5 5/5 5/5 4/5 3/5 2/5
2026-04-24 A 4/5 4/5 5/5 5/5 4/5 3/5 2/5
2026-04-23 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-22 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-21 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-20 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-04-17 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-16 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
622.97M
OE per share TTM
13.17
Owner's Yield
0.56%
Maintenance CapEx ratio
23.68%
Maint CapEx / Avg PPE
15.0%

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 65 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.06% 519.3K 0.40%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.05% 203.9K 0.58%
3 iShares International Small-Cap Equity Factor ETF ISCF 0.04% 232.0K 0.24%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 77.5K 0.50%
5 iShares Automation & Robotics UCITS ETF RBOT.L 0.03% 1.40M 0.40%
6 iShares Automation & Robotics UCITS ETF RBOD.L 0.03% 97.8K 0.40%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 151.1K 0.58%
8 WisdomTree International Equity Fund DWM 0.03% 167.9K 0.48%
9 Schwab International Small-Cap Equity ETF SCHC 0.01% 795.7K 0.06%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 23.3K 0.83%

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
7.65M
Shares Outstanding
46.24M

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
Hirotaka Yamamoto Chief Architect male
Kazumi Tamada Enterprise Business Division Head & GM of Sales Department male
Keita Kuriyama Executive Officer, GM of Business Strategy and Head of Marketing & Global Business male
Shinnosuke Saito Executive Officer & Head of Cloud Platform Headquarters male
Tadamasa Hayashi Executive Officer & Head of Management Support Division male
Teppei Sato Development Division Head male
Yoshihisa Nishibata President & Representative Director male
Yoshihisa Norihisa API Ecosystem Division Head male
Yuki Hagisawa Executive Officer of Head of Systems Consulting Division
Yumika Nakane Executive Officer, Head of Human Resources & Head of Teamwork-Filled Urban Development female
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