Subscribe

ANYCOLOR Inc. (5032.T)

JPY2,458.00 +47.00 (+1.95%)
JP JPX Communication Services Entertainment
Address Midtown East 11F 107-0052
Tokyo, JP
CEO Riku Takuno
IPO 2022-06-09
ISIN JP3164780003

Explore sections of this company profile

Description

Established in Tokyo, Japan, in 2017, ANYCOLOR Inc. operates as a global entertainment enterprise. The company is primarily known for spearheading the NIJISANJI VTuber/Virtual Liver initiative, in addition to cultivating various other virtual talent projects. Its comprehensive services include managing virtual personalities, designing advanced 2D and 3D NIJISANJI models, and developing digital products ranging from website creation to mobile applications and internal business systems. Furthermore, ANYCOLOR extends its expertise in content generation, event coordination, and promotional strategies to corporations, governmental bodies, and other organizations.

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
JPY2,458.00 +47.00 (+1.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
989.0K
Beta
-0.78
Float Shares
28.64M
Free Float %
47.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.30% -3.16% -16.15% -33.33% -51.22% -50.48% -54.72% -30.30% -16.52% -16.52% -16.52%
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
2,458.00
DCF (Unlevered) 29,724.55 +1,109.3%
DCF (Levered) 33,962.13 +1,281.7%

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 2026-06 Change
Strong Buy 2 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
13.89
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Entertainment: +5.6%
    +29.9% Q2'26: -2.2% (vs Q2'25)
  • EPS growth Entertainment: +31.6%
    +23.7% Q2'26: -40.2% (vs Q2'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +26.4% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Entertainment: +7.7%
    +36.3% Q2'26: +24.0% (vs Q2'25)
  • ROIC Entertainment: +5.2%
    +286.8% Q2'26: +187.1% (vs Q2'25)
  • Share dilution Entertainment: +0.0%
    -1.0% Q2'26: -2.1% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    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 (-0.78) × ERP
WACC = 100% × Ke + 0% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 29,925.41 Current price: 2,458.00
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 Apr 2022
actual
Apr 2023
actual
Apr 2024
actual
Apr 2025
actual
Apr 2026
6 Rev. Ana.
6 EPS Ana.
Apr 2027
5 Rev. Ana.
7 EPS Ana.
Apr 2028
6 Rev. Ana.
6 EPS Ana.
Apr 2029
2 Rev. Ana.
2 EPS Ana.
Apr 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
14.16B
est: 13.18B (+7.5%)
25.34B
est: 26.37B (-3.9%)
32.00B
est: 32.25B (-0.8%)
42.88B
est: 41.38B (+3.6%)
55.48B
54.92B – 56.61B
+34.1% YoY
64.06B
61.44B – 72.14B
+15.5% YoY
72.99B
70.00B – 82.19B
+13.9% YoY
80.45B
79.88B – 81.03B
+10.2% YoY
89.10B
85.45B – 100.34B
+10.8% YoY
EBITDA
4.13B
est: 4.28B (-3.6%)
9.60B
est: 8.57B (+12.0%)
12.50B
est: 18.08B (-30.9%)
16.56B
est: 15.06B (+10.0%)
20.19B
19.99B – 20.60B
+34.1% YoY
23.32B
22.36B – 26.25B
+15.5% YoY
26.56B
25.48B – 29.91B
+13.9% YoY
29.28B
29.07B – 29.49B
+10.2% YoY
32.43B
31.10B – 36.52B
+10.8% YoY
EBIT
4.00B
est: 4.18B (-4.2%)
9.45B
est: 8.36B (+13.0%)
12.34B
est: 17.95B (-31.2%)
16.21B
est: 14.75B (+9.9%)
19.77B
19.58B – 20.18B
+34.1% YoY
22.84B
21.90B – 25.72B
+15.5% YoY
26.02B
24.95B – 29.30B
+13.9% YoY
28.68B
28.47B – 28.88B
+10.2% YoY
31.76B
30.46B – 35.77B
+10.8% YoY
Net Income
2.79B
est: 2.47B (+12.9%)
6.70B
est: 6.56B (+2.1%)
8.73B
est: 8.70B (+0.3%)
11.51B
est: 10.89B (+5.7%)
14.09B
14.05B – 14.74B
+29.4% YoY
16.05B
15.06B – 18.43B
+13.9% YoY
19.33B
18.18B – 21.62B
+20.4% YoY
24.75B
22.38B – 27.12B
+28.1% YoY
26.56B
25.14B – 30.91B
+7.3% YoY
SGA
1.77B
est: 1.29B (+36.8%)
2.13B
est: 2.58B (-17.7%)
2.79B
est: 3.71B (-24.8%)
3.68B
est: 3.86B (-4.5%)
5.17B
5.12B – 5.28B
+34.1% YoY
5.97B
5.73B – 6.72B
+15.5% YoY
6.80B
6.52B – 7.66B
+13.9% YoY
7.50B
7.44B – 7.55B
+10.2% YoY
8.30B
7.96B – 9.35B
+10.8% YoY
EPS
46.64
est: 40.10 (+16.3%)
110.78
est: 106.33 (+4.2%)
139.63
est: 141.04 (-1.0%)
188.55
est: 178.30 (+5.7%)
235.25
230.13 – 241.35
+31.9% YoY
278.92
246.62 – 301.75
+18.6% YoY
329.15
297.68 – 354.09
+18.0% YoY
405.35
366.56 – 444.14
+23.2% YoY
434.90
411.76 – 506.19
+7.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-16 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-06-15 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-06-12 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-06-11 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-06-10 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-09 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-08 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-05 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-04 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-03 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-02 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-06-01 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-29 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-28 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-27 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-26 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-25 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-22 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-21 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-20 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-19 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-18 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-15 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-14 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-12 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-11 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-08 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-07 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-05-01 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-30 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B- 3/5 1/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
338.86M
OE per share TTM
5.49
Owner's Yield
0.25%
Maintenance CapEx ratio
4.94%
Maint CapEx / Avg PPE
2.9%

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 95 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X - Social Media ETF SOCL 0.19% 178.5K 0.65%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.06% 245.3K 0.58%
3 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 183.2K 0.58%
4 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.03% 192.2K 0.41%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 71.8K 0.50%
6 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.03% 116.1K 0.48%
7 iShares Digitalisation UCITS ETF DGTL.L 0.02% 168.3K 0.40%
8 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.02M 0.06%
9 WisdomTree International SmallCap Dividend Fund DLS 0.02% 185.2K 0.58%
10 Dimensional - International Vector Equity ETF DXIV 0.02% 29.6K 0.53%

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
46.97M
Shares Outstanding
60.91M

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
Riku Takuno Chief Executive Officer & Chairman male
Shinya Tsurii Executive Officer, Chief Financial 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