Subscribe

Bewith, Inc. (9216.T)

JPY1,640.00 +35.00 (+2.18%)
JP JPX Industrials Specialty Business Services
Address Shinjuku Park Tower N Building 163-1032
Tokyo, JP
CEO Kenji Iijima
Website bewith.net
IPO 2022-03-02
ISIN JP3799670009

Explore sections of this company profile

Description

Bewith, Inc. delivers comprehensive business process outsourcing (BPO) and contact center services throughout Japan, powered by advanced digital technologies. The company also specializes in creating and selling artificial intelligence (AI) and digital transformation (DX) solutions, alongside providing sophisticated big data analytics services rooted in data science. Established in 2000 with its headquarters in Tokyo, Japan, Bewith, Inc. functions as a subsidiary of Pasona Group Inc.

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
JPY1,640.00 +35.00 (+2.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
74.9K
Beta
0.97
Float Shares
5.86M
Free Float %
41.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.21% -15.26% -13.24% -11.16% +5.70% -0.49% +7.58% -11.45% +23.64% +23.64% +23.64%
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
1,640.00
DCF (Unlevered) 2,202.86 +34.3%
DCF (Levered) 1,735.28 +5.8%

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
7.16
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Business Services: +7.6%
    -4.8% Q2'26: +2.0% (vs Q2'25)
  • EPS growth Specialty Business Services: +24.4%
    -75.2% Q2'26: +113.3% (vs Q2'25)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +3.5% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Specialty Business Services: +9.0%
    +2.9% Q2'26: +2.0% (vs Q2'25)
  • ROIC Specialty Business Services: +7.8%
    +22.2% Q2'26: +11.5% (vs Q2'25)
  • Share dilution Specialty Business Services: +0.4%
    -0.3% Q2'26: +6.6% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    0.01× Q2'26: 1.36× (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 (1.00) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,202.86 Current price: 1,640.00
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 May 2023
actual
May 2024
actual
May 2025
actual
May 2026
1 Rev. Ana.
1 EPS Ana.
May 2027
1 Rev. Ana.
1 EPS Ana.
May 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
35.16B
est: 35.20B (-0.1%)
38.25B
est: 38.50B (-0.6%)
36.42B
est: 36.30B (+0.3%)
36.00B
36.00B – 36.00B
-0.8% YoY
36.20B
36.20B – 36.20B
+0.6% YoY
38.00B
38.00B – 38.00B
+5.0% YoY
EBITDA
2.50B
est: 2.44B (+2.4%)
2.85B
est: 2.70B (+5.5%)
1.23B
est: 2.51B (-50.9%)
2.49B
2.49B – 2.49B
-0.8% YoY
2.50B
2.50B – 2.50B
+0.6% YoY
2.63B
2.63B – 2.63B
+5.0% YoY
EBIT
2.27B
est: 2.17B (+4.4%)
2.54B
est: 2.40B (+5.6%)
834.36M
est: 2.23B (-62.6%)
2.21B
2.21B – 2.21B
-0.8% YoY
2.23B
2.23B – 2.23B
+0.6% YoY
2.34B
2.34B – 2.34B
+5.0% YoY
Net Income
1.68B
est: 1.60B (+5.0%)
1.83B
est: 1.84B (-0.6%)
452.72M
est: 875.06M (-48.3%)
728.74M
728.74M – 728.74M
-16.7% YoY
839.20M
839.20M – 839.20M
+15.2% YoY
971.18M
971.18M – 971.18M
+15.7% YoY
SGA
2.98B
est: 2.47B (+20.9%)
3.49B
est: 3.52B (-0.8%)
3.88B
est: 3.32B (+17.0%)
3.29B
3.29B – 3.29B
-0.8% YoY
3.31B
3.31B – 3.31B
+0.6% YoY
3.47B
3.47B – 3.47B
+5.0% YoY
EPS
122.14
est: 111.10 (+9.9%)
131.15
est: 128.50 (+2.1%)
32.12
est: 61.00 (-47.3%)
50.80
50.80 – 50.80
-16.7% YoY
58.50
58.50 – 58.50
+15.2% YoY
67.70
67.70 – 67.70
+15.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-28 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-27 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-26 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-25 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-22 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-21 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-20 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-19 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-18 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-15 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-14 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-13 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-12 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-11 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-08 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-07 B 3/5 4/5 2/5 3/5 4/5 1/5 2/5
2026-05-01 B- 3/5 4/5 2/5 3/5 3/5 1/5 2/5
2026-04-30 B- 3/5 4/5 2/5 3/5 3/5 1/5 2/5
2026-04-28 B 3/5 4/5 2/5 4/5 3/5 1/5 2/5
2026-04-27 B 3/5 4/5 2/5 4/5 3/5 1/5 2/5
2026-04-24 B 3/5 4/5 2/5 4/5 3/5 1/5 2/5
2026-04-23 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5
2026-04-22 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5
2026-04-21 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5
2026-04-20 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5
2026-04-17 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5
2026-04-16 B- 2/5 3/5 2/5 4/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-24.01M
OE per share TTM
-1.69
Owner's Yield
-0.10%
Maintenance CapEx ratio
5.02%
Maint CapEx / Avg PPE
3.0%

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 8 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 10.1K 0.30%
2 Dimensional - International Small Cap ETF DFIS 0.00% 77.2K 0.39%
3 iShares Core TOPIX ETF 1475.T 0.00% 211.0K 0.05%
4 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.00% 7.3K 0.39%
5 Dimensional - International Core Equity 2 ETF DFIC 0.00% 39.6K 0.22%
6 Avantis International Small Cap Value ETF AVDV 0.00% 32.5K 0.36%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 19.9K 0.28%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

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
1.67M
Shares Outstanding
14.18M

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
Aki Katayanagi Executive Officer & Div. Chief Operating Officer
Hajime Sugimura Executive Officer & Chief Administrative Officer
Hiromi Nakae Managing Executive Officer & CHRO
Kenji Iijima Chief Executive Officer & Director male
Masahiko Ito Executive Officer, CDO and GM of Digital & AI Function Development Department
Tadashi Sakai Executive Officer & Chief Operating Officer of Sales Division
Tetsu Yagi Executive Officer
Tomoyoshi Miyamoto Managing Executive Officer & Chief Strategy Officer
Toshio Kagawa Managing Executive Officer & CISO
Yuichiro Kota Managing Executive Officer & Chief Financial 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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits