Subscribe

MERCURY, Inc. (5025.T)

JPY540.00 -18.00 (-3.23%)
JP JPX Technology Software - Application
Address Shinjuku Sumitomo Building 163-0242
Tokyo, JP
CEO Takahiro Jin
Website mcury.jp
IPO 2022-02-25
ISIN JP3860120009

Explore sections of this company profile

Description

MERCURY, Inc. is engaged in the real estate information platform business. It operates through the following divisions: Platform Business, Digital Marketing Business, and Others. The Platform Business division provides a SaaS-type marketing system that utilizes real estate-related databases, such as Summarynet and Realnetnavi. The Digital Marketing Business division handles Internet advertisements and creation of property websites. The Others division includes services such as direct mail delivery, systems development, remodeling, and information services for condominium owners. The company was founded on May 24, 1991 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
JPY540.00 -18.00 (-3.23%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.7K
Beta
0.98
Float Shares
537.4K
Free Float %
20.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.52% -0.76% -3.70% -9.97% -3.85% -5.66% -0.15% +16.28% -44.77% -44.77% -44.77%
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
540.00
DCF (Unlevered) 1,324.98 +145.4%
DCF (Levered) 1,301.68 +141.1%

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
7.14
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    -9.2% Q1'26: +4.2% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    +28.2% Q1'26: +1,195.0% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +1.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +4.6% Q1'26: +0.8% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +20.7% Q1'26: +3.8% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    +0.1% Q1'26: +2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    0.01× Q1'26: 0.14× (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 (0.99) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,324.98 Current price: 540.00
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 Feb 2022
actual
Revenue
1.37B
est: 1.36B (+1.3%)
EBITDA
233.88M
est: 172.38M (+35.7%)
EBIT
203.43M
est: 118.26M (+72.0%)
Net Income
131.07M
est: 132.89M (-1.4%)
SGA
501.42M
est: 524.73M (-4.4%)
EPS
47.92
est: 50.70 (-5.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-28 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-27 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-26 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-25 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-22 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-21 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-20 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-19 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-18 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-15 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-14 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-13 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-12 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-11 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-08 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-07 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-01 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-04-30 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-04-28 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-04-27 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-04-23 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-04-22 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-04-20 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-04-17 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 3/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.26M
OE per share TTM
2.01
Owner's Yield
0.31%
Maintenance CapEx ratio
2.94%
Maint CapEx / Avg PPE
1.7%

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
1.18M
Shares Outstanding
2.67M

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
Takahiro Jin President, Chief Executive Officer & Chairman male
Toshiyuki Odera Director & Chief Operating Officer 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