Subscribe

Livero Inc. (9245.T)

JPY1,926.00 -40.00 (-2.03%)
JP JPX Communication Services Internet Content & Information
Address NTT Toranomon Building 105-0001
Tokyo, JP
CEO Hidetoshi Kashima
IPO 2021-09-28
ISIN JP3974830006

Explore sections of this company profile

Description

Based in Japan, Livero Inc. operates a cloud-based platform that assists individuals in establishing new living situations. This service streamlines the entire relocation process, from identifying rental properties and coordinating moves to arranging essential utilities and facilitating the straightforward creation and management of lease agreements. The company, founded in 2009, has its headquarters situated 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
JPY1,926.00 -40.00 (-2.03%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4.0K
Beta
0.79
Float Shares
1.21M
Free Float %
22.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.52% +1.11% -3.95% -14.24% -30.75% -11.84% +9.77% +109.26% +22.20% +22.20% +22.20%
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
1,926.00
DCF (Unlevered) 1,911.31 -0.8%
DCF (Levered) 3,782.23 +96.4%

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
2.31
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +21.7% Q1'26: +23.8% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +53.6% Q1'26: +98.5% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +20.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +17.4% Q1'26: +34.7% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    +156.0% Q1'26: +103.3% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +2.1% Q1'26: +1.3% (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 (0.79) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,911.31 Current price: 1,926.00
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 Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.38B
est: 2.45B (-3.0%)
2.56B
est: 2.57B (-0.6%)
2.90B
est: 2.77B (+4.7%)
3.59B
est: 3.55B (+1.0%)
4.36B
est: 4.43B (-1.5%)
5.40B
5.40B – 5.40B
+21.9% YoY
7.20B
7.20B – 7.20B
+33.3% YoY
9.70B
9.70B – 9.70B
+34.7% YoY
EBITDA
386.12M
est: 280.39M (+37.7%)
111.80M
est: 294.12M (-62.0%)
217.08M
est: 317.01M (-31.5%)
513.81M
est: 437.73M (+17.4%)
838.91M
est: 546.24M (+53.6%)
665.84M
665.84M – 665.84M
+21.9% YoY
887.79M
887.79M – 887.79M
+33.3% YoY
1.20B
1.20B – 1.20B
+34.7% YoY
EBIT
364.67M
est: 250.61M (+45.5%)
77.86M
est: 262.89M (-70.4%)
178.61M
est: 283.34M (-37.0%)
455.34M
est: 388.11M (+17.3%)
760.31M
est: 484.32M (+57.0%)
590.37M
590.37M – 590.37M
+21.9% YoY
787.16M
787.16M – 787.16M
+33.3% YoY
1.06B
1.06B – 1.06B
+34.7% YoY
Net Income
239.01M
est: 268.79M (-11.1%)
50.78M
est: 42.98M (+18.1%)
103.94M
est: 76.80M (+35.3%)
338.92M
est: 312.60M (+8.4%)
531.62M
est: 589.49M (-9.8%)
882.78M
882.78M – 882.78M
+49.8% YoY
1.32B
1.32B – 1.32B
+50.0% YoY
1.90B
1.90B – 1.90B
+43.3% YoY
SGA
1.69B
est: 1.81B (-6.7%)
2.15B
est: 1.90B (+13.0%)
2.27B
est: 2.05B (+11.0%)
2.38B
est: 2.51B (-5.3%)
2.36B
est: 3.13B (-24.8%)
3.82B
3.82B – 3.82B
+21.9% YoY
5.10B
5.10B – 5.10B
+33.3% YoY
6.86B
6.86B – 6.86B
+34.7% YoY
EPS
45.11
est: 46.90 (-3.8%)
9.57
est: 7.50 (+27.6%)
19.85
est: 13.40 (+48.1%)
64.77
est: 53.40 (+21.3%)
100.96
est: 100.70 (+0.3%)
150.80
150.80 – 150.80
+49.8% YoY
226.20
226.20 – 226.20
+50.0% YoY
324.20
324.20 – 324.20
+43.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-14 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-12 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-08 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-05-07 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-05-01 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-30 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-28 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-27 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-24 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
14.60M
OE per share TTM
2.65
Owner's Yield
0.14%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
2.2%

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
4.97M
Shares Outstanding
5.31M

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 Kashima President, Chief Executive Officer & Representative Director male
Kazuhiko Nakamura Senior MD & Director male
Naoyoshi Yokogawa MD, GM of Business Management Headquarters & Director male
Takeshi Kusunoki GM of Business Headquarters & 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