Subscribe

unerry,Inc. (5034.T)

JPY2,426.00 +106.00 (+4.57%)
JP JPX Communication Services Internet Content & Information
Address Toranomon Hills Business Tower 105-6415
Tokyo, JP
CEO Hidetoshi Uchiyama
Website unerry.co.jp
IPO 2022-07-28
ISIN JP3157800008

Explore sections of this company profile

Description

Based in Tokyo, Japan, unerry, Inc. specializes in operating advanced platforms that leverage real-world behavioral data. The company provides a diverse array of solutions, including Shopper Miel, an insightful tool for analyzing consumer behavior. It also offers sophisticated mapping technologies to manage and predict foot traffic: the Shopping congestion map details weekly and daily traffic patterns for retail locations like supermarkets and drugstores, while the Customized congestion map autonomously estimates crowd levels for specific stores or events. In the realm of advertising and marketing, unerry delivers Beacon Bank AD, which optimizes campaigns by identifying optimal targets, timings, and locations. Its Beacon Bank 1to1 platform is designed for integrated and personalized marketing efforts. Central to its operations is its real behavior data visualization and analysis service, which employs AI to process and interpret a massive monthly dataset comprising approximately 30 billion behavioral data points, providing comprehensive insights. Additionally, the company offers a range of general advertising services. unerry, Inc. was established in 2015.

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
JPY2,426.00 +106.00 (+4.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
24.2K
Beta
1.41
Float Shares
1.38M
Free Float %
36.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.57% +12.10% +3.51% +23.25% -13.05% +0.67% +12.25% -13.17% -9.96% -9.96% -9.96%
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
2,426.00
DCF (Unlevered) 3,808.38 +57.0%
DCF (Levered) 4,778.38 +97.0%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.16
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Internet Content & Information: +9.7%
    +31.4% ★ Q1'26: +51.1% (vs Q1'25)
  • ✓
    EPS growth Internet Content & Information: +26.9%
    +384.0% ★ Q1'26: +87.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Internet Content & Information: +23.2%
    +8.1% ★ Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Internet Content & Information: +12.7%
    +8.4% Q1'26: +21.7% (vs Q1'25)
  • ✓
    ROIC Internet Content & Information: +7.3%
    +168.3% ★ Q1'26: +139.1% (vs Q1'25)
  • ✗
    Share dilution Internet Content & Information: +0.3%
    +0.4% Q1'26: +1.2% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    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 (1.44) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 3,808.38 Current price: 2,426.00
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 Jun 2022
actual 		Jun 2023
actual 		Jun 2024
actual 		Jun 2025
actual 		Jun 2026
1 Rev. Ana.
1 EPS Ana. 		Jun 2027
1 Rev. Ana.
1 EPS Ana. 		Jun 2028
1 Rev. Ana.
1 EPS Ana. 		Jun 2029
1 Rev. Ana.
1 EPS Ana. 		Jun 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
1.45B
est: 1.36B (+6.0%)
2.08B
est: 2.10B (-1.1%)
2.83B
est: 2.85B (-0.7%)
3.73B
est: 3.79B (-1.6%)
5.00B
5.00B – 5.00B
+32.0% YoY
6.50B
6.50B – 6.50B
+30.0% YoY
8.00B
8.00B – 8.00B
+23.1% YoY
9.50B
9.50B – 9.50B
+18.8% YoY
11.00B
11.00B – 11.00B
+15.8% YoY
EBITDA
75.01M
est: -2.14M (+3,610.8%)
35.19M
est: -3.29M (+1,169.7%)
130.77M
est: 859.40M (-84.8%)
312.38M
est: 1.14B (-72.6%)
1.51B
1.51B – 1.51B
+32.0% YoY
1.96B
1.96B – 1.96B
+30.0% YoY
2.41B
2.41B – 2.41B
+23.1% YoY
2.86B
2.86B – 2.86B
+18.7% YoY
3.31B
3.31B – 3.31B
+15.8% YoY
EBIT
74.98M
est: -2.19M (+3,516.5%)
35.16M
est: -3.38M (+1,140.5%)
130.74M
est: 858.91M (-84.8%)
311.90M
est: 1.14B (-72.6%)
1.50B
1.50B – 1.50B
+32.0% YoY
1.96B
1.96B – 1.96B
+30.0% YoY
2.41B
2.41B – 2.41B
+23.1% YoY
2.86B
2.86B – 2.86B
+18.7% YoY
3.31B
3.31B – 3.31B
+15.8% YoY
Net Income
143.53M
est: 87.51M (+64.0%)
9.36M
est: 1.17M (+702.0%)
68.27M
est: 99.31M (-31.3%)
331.86M
est: 163.93M (+102.4%)
416.15M
416.15M – 416.15M
+153.9% YoY
404.87M
404.87M – 404.87M
-2.7% YoY
519.21M
519.21M – 519.21M
+28.2% YoY
633.56M
633.56M – 633.56M
+22.0% YoY
758.40M
758.40M – 758.40M
+19.7% YoY
SGA
466.72M
est: 478.84M (-2.5%)
666.83M
est: 737.22M (-9.5%)
923.94M
est: 995.47M (-7.2%)
1.13B
est: 1.32B (-14.3%)
1.74B
1.74B – 1.74B
+32.0% YoY
2.27B
2.27B – 2.27B
+30.0% YoY
2.79B
2.79B – 2.79B
+23.1% YoY
3.31B
3.31B – 3.31B
+18.8% YoY
3.84B
3.84B – 3.84B
+15.8% YoY
EPS
40.70
est: 22.50 (+80.9%)
2.66
est: 0.30 (+786.7%)
18.62
est: 25.53 (-27.1%)
89.15
est: 42.15 (+111.5%)
107.00
107.00 – 107.00
+153.9% YoY
104.10
104.10 – 104.10
-2.7% YoY
133.50
133.50 – 133.50
+28.2% YoY
162.90
162.90 – 162.90
+22.0% YoY
195.00
195.00 – 195.00
+19.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-14 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-13 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-12 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-11 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-08 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-07 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-01 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-30 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-28 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-27 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-24 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-23 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-22 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-21 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-20 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-17 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-16 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.61M
OE per share TTM
1.24
Owner's Yield
0.05%
Maintenance CapEx ratio
2.53%
Maint CapEx / Avg PPE
0.4%

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
4.33M
Shares Outstanding
3.74M

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
Hidetoshi Uchiyama Chief Executive Officer, President & Chairman — male
Ito Sayaka Executive Officer & CTO — —
Ryan Imaizumi Executive Officer — —
Shigejiro Suzuki EVice President, Executive Officer, GM of Beacon Bank Business Division, Chief Operating Officer & Director — male
Yasushi Saito Executive Officer, Chief Financial Officer, GM of Corporate Planning Department & 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 history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Internet Content & Information