Subscribe

CTW Cayman Class A Ordinary Shares (CTW)

USD2.45 -0.20 (-7.55%)
JP NASDAQ Technology Electronic Gaming & Multimedia
Address ARK Hills Sengokuyama Mori Tower 106-003
Tokyo, JP
CEO Ryuichi Sasaki
Website ctw.inc/?
IPO 2025-08-01
CIK 2047148 ISIN KYG2589A1058

Explore sections of this company profile

Description

CTW Cayman Class A Ordinary Shares (CTW) manages an online gaming platform, primarily serving users in Japan and Singapore. Its flagship offering, G123.jp, is an HTML5-powered portal that delivers free-to-play games. This innovative approach eliminates common hurdles such as downloads, installations, and mandatory sign-ups, guaranteeing fluid, immediate access for a global player base across diverse devices, extending beyond traditional PCs to include mobile platforms. Beyond its core platform, CTW Cayman offers a comprehensive suite of services. These include licensing intellectual property for game creation, digital game publishing, development assistance, marketing and advertising solutions, and dedicated customer support. The firm also maintains in-house art and design teams, alongside dedicated research and development centers. Established in 2013, the company's operations are headquartered in Tokyo, Japan, and it functions as a subsidiary entity under CTW (BVI) LTD.

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
USD2.45 -0.20 (-7.55%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
30.9K
Beta
0.47
Float Shares
2.38M
Free Float %
3.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +6.99% +19.26% +81.88% +28.19% +68.21% -34.46% -34.46% -34.46% -34.46% -34.46%
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
2.45
DCF (Unlevered) 7.37 +200.9%
DCF (Levered) 5.94 +142.6%

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.

Quality scores
Altman Z-Score
10.92
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
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
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +32.1% Q3'25: -97.6% (vs Q4'19)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -87.2%
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -11.7% Q3'25: -5.8% (vs Q4'19)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    -1.2% Q3'25: +8.4% (vs Q4'19)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    -4.2% Q3'25: +57.0% (vs Q4'19)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +400.0%
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    1.73× Q3'25: 0.26× (vs Q4'19)
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 (0.77) × ERP
WACC = 96% × Ke + 4% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.37 Current price: 2.45
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 4/5 5/5 5/5 3/5 1/5 1/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 3/5 1/5 1/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-05 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-04 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-01 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-30 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-29 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-28 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-27 B 3/5 3/5 4/5 5/5 2/5 1/5 1/5
2026-04-24 B 3/5 3/5 4/5 5/5 2/5 1/5 1/5
2026-04-23 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-22 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-21 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-20 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-17 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-16 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-5.46B
OE per share TTM
-88.71
Owner's Yield
-3,128.61%
Maintenance CapEx ratio
57,072.97%
Maint CapEx / Avg PPE
92.7%

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
Ratio by transactions
0.00
Bearish
Buys
0
Sells
0
Shares acquired
Shares disposed
Cash buys
Cash sales
Net activity
+0
Insider buys vs sells (history) From To
Recent insider transactions From To
Date Person Role Transaction A/D Security Shares Price Value Owned after D/I Filing
2026-04-01 Yamashita Koichiro Director 0 0.00 0
2026-04-01 Vassily Kevin Director 0 0.00 0
2026-04-01 Tong Hairihan Officer Stock options 117,021 1.75 204.8K 0 D
2026-04-01 Ishiwata Akihiro Director / Officer Stock options 1,170,213 1.75 2.05M 0 D
2026-04-01 Hattori Naoto Director 0 0.00 0
2026-03-18 Sasaki Ryuichi Director / Officer / 10% Owner Class B ordinary shares 0 0.00 12,000,000 I
2026-03-18 Liu Zhixian Officer Class A ordinary shares 0 0.00 24,000 D

Executive team

Top executives
EBIT / Employee
-3.0K
Shares Outstanding
62.40M

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
Filing date Form type Filing
2026-05-12 6-K
2026-04-17 6-K
2026-04-01 3
2026-04-01 3
2026-04-01 3
2026-04-01 3
2026-04-01 3
2026-03-23 6-K
2026-03-18 3
2026-03-18 3

Executive team

NameTitleCompensationGender
Akihiro Ishiwata Executive Vice President & Director male
Bin Hou Head of Platform Engineering
Hairihan Tong Chief Technology Officer male
Patrick Liu Chief Financial Officer & Compliance Officer male
Ryuichi Sasaki Founder, President, Chief Executive Officer & Chairman male
Soichiro Iwata Head of Administration
Tomoki Iwatani Head of Game Publishing & Production
Tzulin Chin Head of Data Engineering
Wei Liao Head of AI & Data Science male
Yannan Yin Head of Infrastructure male
ESG Rating
B
UNKNOWN
2019
E (Environmental)
56.8 / 64.8
Company / Sector avg.
S (Social)
63.6 / 67.3
Company / Sector avg.
G (Governance)
59.5 / 63.1
Company / Sector avg.
ESG Total
60.0 / 65.0
Company / Sector avg.
ESG Score History UNKNOWN
Benchmark vs Sector
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