Subscribe

Goodpatch, Inc. (7351.T)

JPY470.00 +8.00 (+1.73%)
JP JPX Technology Information Technology Services
Address VORT Shibuya South 150-0032
Shibuya, JP
CEO Naofumi Tsuchiya
IPO 2020-07-01
ISIN JP3273790000

Explore sections of this company profile

Description

Goodpatch, Inc. engages in the provision of UI/UX design consulting services. The company offers UI/UX design, business model design, brand experience design, organizational design, and software development services. It provides ReDesigner, a designer recruitment support service; ReDesigner for Students, a job-hunting platform; Goodpatch Anywhere, a design talent organization; Strap, an online whiteboard tool; and Prott, a prototyping tool. The company was incorporated in 2011 and is headquartered in Shibuya, 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
JPY470.00 +8.00 (+1.73%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
14.9K
Beta
0.78
Float Shares
3.83M
Free Float %
43.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.23% +10.07% +11.78% +3.71% -17.94% -17.68% -28.25% -48.57% -82.24% -80.27% -80.27%
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
470.00
DCF (Unlevered) 1,282.71 +172.9%
DCF (Levered) 2,090.86 +344.9%

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
5.49
Safe zone
Piotroski F-Score
7 / 9
Strong
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
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✓ MOAT relativo
  • Revenue growth Information Technology Services: +10.1%
    +29.0% Q1'26: +9.4% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +3,558.7% Q1'26: +9.3% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +12.0% Q1'26: +37.5% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +12.3% Q1'26: +13.5% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +24.2% Q1'26: +24.8% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    -3.5% Q1'26: -0.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.35× Q1'26: 0.21× (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 (0.78) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,282.71 Current price: 470.00
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 Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
1 Rev. Ana.
1 EPS Ana.
Aug 2027
1 Rev. Ana.
1 EPS Ana.
Aug 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.74B
est: 2.75B (-0.2%)
3.72B
est: 3.81B (-2.2%)
3.93B
est: 3.90B (+0.7%)
3.94B
est: 4.80B (-17.9%)
5.09B
est: 5.40B (-5.8%)
6.00B
6.00B – 6.00B
+11.1% YoY
6.60B
6.60B – 6.60B
+10.0% YoY
7.20B
7.20B – 7.20B
+9.1% YoY
EBITDA
452.29M
est: 280.88M (+61.0%)
234.93M
est: 389.61M (-39.7%)
433.21M
est: 398.82M (+8.6%)
132.80M
est: 490.85M (-72.9%)
708.33M
est: 552.21M (+28.3%)
613.56M
613.56M – 613.56M
+11.1% YoY
674.92M
674.92M – 674.92M
+10.0% YoY
736.28M
736.28M – 736.28M
+9.1% YoY
EBIT
399.33M
est: 225.34M (+77.2%)
153.53M
est: 312.58M (-50.9%)
346.83M
est: 319.97M (+8.4%)
48.97M
est: 393.80M (-87.6%)
623.55M
est: 443.03M (+40.7%)
492.25M
492.25M – 492.25M
+11.1% YoY
541.48M
541.48M – 541.48M
+10.0% YoY
590.71M
590.71M – 590.71M
+9.1% YoY
Net Income
327.65M
est: 337.87M (-3.0%)
72.54M
est: 387.17M (-81.3%)
216.04M
est: 197.78M (+9.2%)
11.53M
est: 231.33M (-95.0%)
407.05M
est: 317.86M (+28.1%)
404.39M
404.39M – 404.39M
+27.2% YoY
491.80M
491.80M – 491.80M
+21.6% YoY
579.21M
579.21M – 579.21M
+17.8% YoY
SGA
1.32B
est: 1.12B (+18.4%)
1.88B
est: 1.55B (+21.3%)
1.97B
est: 1.59B (+24.3%)
2.15B
est: 1.95B (+10.0%)
est: 2.20B (-100.0%)
2.44B
2.44B – 2.44B
+11.1% YoY
2.69B
2.69B – 2.69B
+10.0% YoY
2.93B
2.93B – 2.93B
+9.1% YoY
EPS
43.34
est: 38.27 (+13.3%)
8.92
est: 43.85 (-79.7%)
24.97
est: 22.40 (+11.5%)
1.27
est: 26.20 (-95.2%)
46.35
est: 36.00 (+28.8%)
45.80
45.80 – 45.80
+27.2% YoY
55.70
55.70 – 55.70
+21.6% YoY
65.60
65.60 – 65.60
+17.8% YoY
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 4/5 4/5 3/5 5/5
2026-05-28 A+ 5/5 5/5 4/5 4/5 4/5 3/5 5/5
2026-05-27 A+ 5/5 5/5 4/5 4/5 4/5 3/5 5/5
2026-05-26 A+ 5/5 5/5 4/5 4/5 4/5 3/5 5/5
2026-05-25 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-22 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-21 A 4/5 5/5 4/5 4/5 3/5 3/5 4/5
2026-05-20 A 4/5 5/5 4/5 4/5 3/5 3/5 4/5
2026-05-19 A 4/5 5/5 4/5 4/5 3/5 3/5 4/5
2026-05-18 A 4/5 5/5 4/5 4/5 3/5 3/5 4/5
2026-05-15 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-14 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-13 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-12 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 4/5 4/5 3/5 4/5 5/5
2026-05-07 A+ 5/5 5/5 4/5 4/5 3/5 4/5 5/5
2026-05-01 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-04-30 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-04-28 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-04-27 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-04-24 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
171.67M
OE per share TTM
19.05
Owner's Yield
3.91%
Maintenance CapEx ratio
3.97%
Maint CapEx / Avg PPE
2.3%

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
2.38M
Shares Outstanding
8.73M

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
Akihiko Ide Executive Officer & Chief Human Resources Officer male
Katsuhisa Ishii Executive Officer
Kazuyuki Tomita Executive Officer
Naofumi Tsuchiya President, CEO & Representative Chairman male
Tomonori Sakaguchi Executive Officer
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