Subscribe

INTLOOP Inc. (9556.T)

JPY1,811.00 +22.00 (+1.23%)
JP JPX Industrials Specialty Business Services
Address Tokyo Akasaka Green Cross 107-0052
Minato, JP
CEO Tomihisa Iwasaki
IPO 2022-07-08
ISIN JP3153180009

Explore sections of this company profile

Description

INTLOOP Inc. provides system development, network construction, infrastructure implementation, and IT human resources services in Japan and internationally. The company also offers PMO, web services, professional recruitment support and human resource utilization service, technology solutions. In addition, it operates QEEE, comprehensive portal site; and BOOSTA, a human resource development service. Further, the company offers FUKURINT, a tax support application system. Additionally, it is involved in apparel sales businesses. INTLOOP Inc. was incorporated in 2005 and is headquartered in Minato, 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
JPY1,811.00 +22.00 (+1.23%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
77.8K
Beta
0.28
Float Shares
2.58M
Free Float %
27.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.63% -9.70% -13.54% -36.86% -58.95% -55.34% -47.52% -50.81% +21.85% +21.85% +21.85%
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
1,811.00
DCF (Unlevered) 10,988.98 +506.8%
DCF (Levered) 8,684.81 +379.6%

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 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.64
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Business Services: +7.6%
    +23.9% Q2'26: +21.0% (vs Q2'25)
  • EPS growth Specialty Business Services: +24.4%
    +49.7% Q2'26: -213.1% (vs Q2'25)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +4.0% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Specialty Business Services: +9.0%
    +6.5% Q2'26: -3.7% (vs Q2'25)
  • ROIC Specialty Business Services: +7.8%
    +35.0% Q2'26: -17.2% (vs Q2'25)
  • Share dilution Specialty Business Services: +0.4%
    +0.1% Q2'26: -3.1% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    0.75× Q2'26: -4.48× (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 (0.28) × ERP
WACC = 90% × Ke + 10% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10,890.06 Current price: 1,811.00
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 Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
2 Rev. Ana.
2 EPS Ana.
Jul 2027
2 Rev. Ana.
2 EPS Ana.
Jul 2028
1 Rev. Ana.
1 EPS Ana.
Jul 2029
1 Rev. Ana.
1 EPS Ana.
Jul 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
13.12B
est: 13.10B (+0.2%)
17.82B
est: 18.20B (-2.1%)
27.08B
est: 26.63B (+1.7%)
33.55B
est: 34.45B (-2.6%)
42.21B
42.21B – 42.21B
+22.5% YoY
53.71B
53.71B – 53.71B
+27.2% YoY
68.91B
67.70B – 70.13B
+28.3% YoY
81.40B
81.40B – 81.40B
+18.1% YoY
96.40B
96.40B – 96.40B
+18.4% YoY
EBITDA
788.78M
est: 795.61M (-0.9%)
1.12B
est: 1.11B (+1.5%)
1.55B
est: 2.38B (-35.0%)
2.40B
est: 3.08B (-22.0%)
3.77B
3.77B – 3.77B
+22.5% YoY
4.80B
4.80B – 4.80B
+27.2% YoY
6.16B
6.05B – 6.27B
+28.3% YoY
7.28B
7.28B – 7.28B
+18.1% YoY
8.62B
8.62B – 8.62B
+18.4% YoY
EBIT
774.96M
est: 761.22M (+1.8%)
1.11B
est: 1.06B (+4.8%)
1.46B
est: 2.05B (-29.1%)
2.19B
est: 2.66B (-17.7%)
3.25B
3.25B – 3.25B
+22.5% YoY
4.14B
4.14B – 4.14B
+27.2% YoY
5.31B
5.22B – 5.41B
+28.3% YoY
6.28B
6.28B – 6.28B
+18.1% YoY
7.43B
7.43B – 7.43B
+18.4% YoY
Net Income
517.34M
est: 584.04M (-11.4%)
794.51M
est: 711.72M (+11.6%)
902.01M
est: 884.60M (+2.0%)
1.37B
est: 1.32B (+3.9%)
1.93B
1.93B – 1.93B
+46.3% YoY
2.94B
2.94B – 2.94B
+52.5% YoY
4.40B
4.40B – 4.40B
+49.8% YoY
7.70B
7.70B – 7.70B
+74.9% YoY
9.87B
9.87B – 9.87B
+28.1% YoY
SGA
2.13B
est: 2.33B (-8.5%)
2.83B
est: 3.24B (-12.7%)
5.15B
est: 4.74B (+8.7%)
7.00B
est: 6.13B (+14.1%)
7.52B
7.52B – 7.52B
+22.5% YoY
9.56B
9.56B – 9.56B
+27.2% YoY
12.27B
12.06B – 12.49B
+28.3% YoY
14.50B
14.50B – 14.50B
+18.1% YoY
17.17B
17.17B – 17.17B
+18.4% YoY
EPS
56.24
est: 61.95 (-9.2%)
86.13
est: 75.49 (+14.1%)
97.18
est: 93.83 (+3.6%)
146.49
est: 139.66 (+4.9%)
204.35
204.35 – 204.35
+46.3% YoY
311.44
311.44 – 311.78
+52.4% YoY
466.94
466.94 – 466.94
+49.9% YoY
816.90
816.90 – 816.90
+74.9% YoY
1,046.50
1,046.50 – 1,046.50
+28.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-06-11 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-10 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-09 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-08 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-05 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-04 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-03 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-02 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-06-01 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-29 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-28 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-27 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-26 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-25 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-22 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-20 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-19 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-15 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-12 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-11 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-08 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-07 A- 4/5 5/5 5/5 5/5 2/5 2/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-27 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-24 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-23 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-22 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
92.49M
OE per share TTM
9.68
Owner's Yield
0.60%
Maintenance CapEx ratio
18.15%
Maint CapEx / Avg PPE
1.4%

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 Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 2.2K 0.30%

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
1.59M
Shares Outstanding
9.41M

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
Chikara Uchino General Manager of Administration & Director male
Hirofumi Hayashi President, Chief Executive Officer & Representative Director male
Hiroshi Hasegawa Senior Vice President male
Masataka Taguchi Senior Vice President male
Takeshi Mori General Manager of Sales male
Takuya Matsumoto Managing Director of M&A and Finance
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