Cocolive, Inc.

¥539.00As of Sun 8 Nov 2026, 12:00 UTC

TSE:137ATechnology

Country Japan

PE (Fwd) 9.181

TSR 3Y CAGR (39.03%)

Div yield —

ROE 15.35%

Software (Infrastructure)

Beta (5Y) —

PE TTM 11.75

TSR TTM (52.30%)

Mkt cap ¥1.573B

ROIC 20.35%

SE Grade™

Value

Quality

Moat

1Y Price

Reference

¥572

6.09%

297.48%

Price below Reference Value

TTM

FYE 31 May JPY

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

1.447

Revenue¥B

—

0.797

1.028

1.302

1.447

1.636

22.00%

—

11.19

Revenue growth%

—

28.93

26.66

11.19

13.03

26.66

—

52.85

Gross margin%

—

58.83

58.47

56.76

52.85

52.83

57.62

—

13.65

Operating margin%

—

17.60

20.92

21.48

13.65

13.86

19.26

—

10.30

Net margin%

—

12.19

14.59

16.07

10.30

10.45

13.39

—

11.75

P/E ratio (avg)x

—

39.81

20.07

24.10

10.25

24.10

—

7.961

EV/EBITx

—

27.77

15.02

18.18

7.729

18.18

—

6.58

FCF yield (avg)%

—

2.63

5.27

3.21

7.44

3.21

—

7.96

FCF margin%

—

15.09

15.30

17.01

7.96

7.97

15.19

—

0.773

FCF / Net incomex

—

1.238

1.048

1.058

0.773

0.763

1.053

—

20.35

ROIC%

—

52.52

46.25

36.02

20.35

19.92

41.14

—

15.35

Return on equity%

—

36.37

32.26

26.95

15.35

15.02

29.60

—

12.35

Return on assets%

—

26.09

18.93

19.77

12.35

12.19

19.35

—

45.86

EPS¥

—

35.59

46.87

64.22

45.86

52.59

8.82%

—

(28.59)

EPS growth%

—

31.69

37.02

(28.59)

14.68

31.69

—

323.83

Bookvalue per sh¥

—

97.85

207.13

273.15

323.83

376.42

49.02%

—

35.44

FCF per share¥

—

44.06

49.13

67.98

35.44

40.12

(7.00%)

—

Dividend per sh¥

—

Div yield (avg)%

—

Payout ratio%

—

2.919

Shares (diluted)M

—

2.730

3.200

3.257

3.252

◌3.252

6.00%

—

0.16

Buyback yield%

—

(17.20)

(1.79)

0.16

◌—

(1.79)

—

D/E ratiox

—

1.573

Enterprise value¥B

—

5.971

4.199

3.594

1.753

(22.42%)

—

LT debt¥M

—

Peers (US$9.802M)

Cap (US$)

MKSystem Corporation

9.959M

3.873x

MERCURY Inc.

9.718M

8.335x

POPER Co.,Ltd.

9.674M

82.03x

Mobilus Corporation

9.646M

—

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

—

101.5

Own earn%

—

Sh yield%

0.16

(1.79)

Owners

Insiders/Inst%

58.57

5.84

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

4/4

Revenue growth years

3/3

EPS growth years

2/3

Dividend streakyrs

Op margin range%

14–21

$1 testx

—

Incr. ROIC%

—

Cocolive, Inc. operates as a B2B cloud service business in Japan. The company provides a customer management tool. It offers KASIKA, a system for automating marketing activities for construction companies, house manufacturers, condominiums, sales brokerage, and real estate companies. The company was incorporated in 2017 and is headquartered in Chiyoda, Japan.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

¥1.447B

22.00%

1.00×

Cost of revenue

¥682.5M

27.64%

1.15×

Operating expenses

¥567.3M

19.96%

0.95×

Revenue by region

No breakdown available

Reinvestment returns

5Y median

Trend

Reinvestment rate

n/m

Return on capital

41.14%

Spread over hurdle

35.05%