COEL Inc.

¥2,970As of Sun 8 Nov 2026, 12:00 UTC

TSE:522ATechnology

Country Japan

PE (Fwd) 8.828

TSR 10Y CAGR —

Div yield —

ROE 29.21%

Software (Infrastructure)

Beta (5Y) —

PE TTM 8.636

TSR TTM —

Mkt cap ¥1.768B

ROIC —

SE Grade™

—

Value

Quality

—

Moat

—

1Y Price

Reference

¥3,160

6.41%

145.42%

Price below Reference Value

TTM

FYE 30 Sep JPY

FY2024

FY2025

FY2026E

FY2027E

Trend

5Y

10Y

Peers

2.395

Revenue¥B

—

—

—

—

—

—

—

2.225

2.395

2.485

2.531

7.64%

—

—

7.64

Revenue growth%

—

—

—

—

—

—

—

—

7.64

3.75

1.86

7.64

—

—

30.01

Gross margin%

—

—

—

—

—

—

—

29.90

30.01

30.07

30.10

29.95

—

—

11.19

Operating margin%

—

—

—

—

—

—

—

9.96

11.19

11.80

12.11

10.58

—

—

8.55

Net margin%

—

—

—

—

—

—

—

9.39

8.55

8.13

7.91

8.97

—

—

8.636

P/E ratio (avg)x

—

—

—

—

—

—

—

—

—

8.758

8.828

—

—

—

3.158

EV/EBITx

—

—

—

—

—

—

—

—

—

2.885

2.761

—

—

—

4.32

FCF yield (avg)%

—

—

—

—

—

—

—

—

—

(0.93)

(3.70)

—

—

—

3.19

FCF margin%

—

—

—

—

—

—

—

10.89

3.19

(0.66)

(2.59)

7.04

—

—

0.373

FCF / Net incomex

—

—

—

—

—

—

—

1.159

0.373

(0.081)

(0.327)

0.766

—

—

—

ROIC%

—

—

—

—

—

—

—

—

—

68.00

28.03

—

—

—

29.21

Return on equity%

—

—

—

—

—

—

—

34.23

29.21

22.63

18.32

31.72

—

—

12.82

Return on assets%

—

—

—

—

—

—

—

14.11

12.82

10.07

8.31

13.46

—

—

343.89

EPS¥

—

—

—

—

—

—

—

351.10

343.89

339.14

336.45

(2.05%)

—

—

(2.05)

EPS growth%

—

—

—

—

—

—

—

—

(2.05)

(1.38)

(0.79)

(2.05)

—

—

1,329

Bookvalue per sh¥

—

—

—

—

—

—

—

1,026

1,329

1,668

2,005

29.58%

—

—

128.28

FCF per share¥

—

—

—

—

—

—

—

406.95

128.28

(27.61)

(109.96)

(68.48%)

—

—

—

Dividend per sh¥

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

Div yield (avg)%

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

Payout ratio%

—

—

—

—

—

—

—

—

—

—

—

—

—

—

0.595

Shares (diluted)M

—

—

—

—

—

—

—

0.595

—

◌0.595

◌0.595

—

—

—

—

Buyback yield%

—

—

—

—

—

—

—

—

—

—

◌—

—

—

—

—

D/E ratiox

—

—

—

—

—

—

—

—

—

—

—

—

—

—

846.3

Enterprise value¥M

—

—

—

—

—

—

—

—

—

846.3

846.3

—

—

—

—

LT debt¥M

—

—

—

—

—

—

—

—

—

—

—

—

—

—

Peers (US$11.23M)

Cap (US$)

PE

11.55M

—

WonderPlanet Inc.

11.14M

6.212x

11.08M

—

VIDA Global Inc.

11.23M

—

Capital

TTM

5Y

10Y

Leveragex

—

—

—

EBIT/Intx

—

—

—

Own earn%

—

—

—

Sh yield%

—

—

—

Owners

Insiders/Inst%

—

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

—

Revenue growth years

—

EPS growth years

—

Dividend streakyrs

—

Op margin range%

—

$1 testx

—

Incr. ROIC%

—

COEL Inc. provides cloud services in Japan.

Growth vs revenue

Latest

Trend

1Y CAGR

Rel growth

Revenue

¥2.395B

7.64%

1.00×

Cost of revenue

¥1.676B

7.46%

1.00×

Operating expenses

¥450.9M

1.65%

0.94×

Asset mix

Share

Trend

Cash and investments

57.72%

Other

42.21%

Goodwill & intangibles

0.07%

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

-

Return on capital

n/m

-

Spread over hurdle

n/m

-