Major Estimate Revision • Jun 26
Consensus EPS estimates fall by 65% The consensus outlook for earnings per share (EPS) in fiscal year 2026 has deteriorated. 2026 revenue forecast decreased from JP¥42.2b to JP¥40.1b. EPS estimate also fell from JP¥204 per share to JP¥71.24 per share. Net income forecast to grow 194% next year vs 14% growth forecast for Professional Services industry in Japan. Consensus price target of JP¥3,200 unchanged from last update. Share price fell 6.3% to JP¥1,697 over the past week. Reported Earnings • Jun 15
Third quarter 2026 earnings released: JP¥33.04 loss per share (vs JP¥30.02 profit in 3Q 2025) Third quarter 2026 results: JP¥33.04 loss per share (down from JP¥30.02 profit in 3Q 2025). Revenue: JP¥10.6b (up 21% from 3Q 2025). Net loss: JP¥311.0m (down 211% from profit in 3Q 2025). Revenue is forecast to grow 27% p.a. on average during the next 3 years, compared to a 7.4% growth forecast for the Professional Services industry in Japan. 공시 • Jun 13
INTLOOP Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending July 31, 2026 INTLOOP Inc. revised consolidated earnings guidance for the fiscal year ending July 31, 2026. For the year (August 1, 2025 to July 31, 2026), the company now expects net sales to be JPY 40,000 million, operating income to be JPY 1,400 million, profit attributable to owners of parent to be JPY 650 million or net income per share to be JPY 69.23 against previous guidance of net sales to be JPY 43,800 million, operating income to be JPY 3,100 million, profit attributable to owners of parent to be JPY 2,100 million or net income per share to be JPY 224.27 . Since announcing, medium-term management plan "INTLOOP `VISION2030' in September 2024, group has been implementing various initiatives, including expanding high-margin projects based on strategy of "strengthening freelance business and expanding consulting services," as well as intensifying recruitment efforts--particularly for senior level professionals and delivery personnel --to enable these initiatives. As a result, gross profit has continued to grow steadily, and gross profit margin has shown ongoing improvement. In addition, progress in talent acquisition has contributed to the expansion of industry coverage and solution portfolio. However, recruitment progressed faster than originally planned, and a time lag emerged between hiring and revenue generation from newly recruited personnel. Consequently, recruitment and personnel expenses increased significantly beyond the initial budget. While the expansion of workforce has steadily contributed to the acquisition of higher-value projects and revenue growth, these benefits have not yet been sufficient to offset the increase in related costs. As a result, operating profit for FY26/7 third quarter YTD amounted to JPY 610 million, representing 19.7% of the initial full-year operating profit forecast. Considering these circumstances, the Company has decided to revise the initial forecast disclosed on September 12, 2025. Looking ahead to the fourth quarter and beyond, the Company continues to see strong customer demand. By leveraging the human capital have built up to date, increasing workforce utilization, and maintaining recruitment expenses and other investments within budget, the Company will place greater emphasis on restoring profitability while continuing to pursue further growth in both revenue and operating profit. New Risk • Jun 12
New minor risk - Market cap size The company's market capitalization is less than US$100m. Market cap: JP¥15.5b (US$96.9m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (25% accrual ratio). Minor Risks Less than 3 years of financial data is available. Share price has been volatile over the past 3 months (8.8% average weekly change). Market cap is less than US$100m (JP¥15.5b market cap, or US$96.9m). Valuation Update With 7 Day Price Move • Apr 20
Investor sentiment improves as stock rises 18% After last week's 18% share price gain to JP¥2,116, the stock trades at a forward P/E ratio of 8x. Average forward P/E is 12x in the Professional Services industry in Japan. Total loss to shareholders of 43% over the past three years. New Risk • Mar 31
New minor risk - Market cap size The company's market capitalization is less than US$100m. Market cap: JP¥15.9b (US$99.7m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (25% accrual ratio). Minor Risks Less than 3 years of financial data is available. Share price has been volatile over the past 3 months (8.2% average weekly change). Market cap is less than US$100m (JP¥15.9b market cap, or US$99.7m). 공시 • Mar 20
INTLOOP Inc. (TSE:9556) agreed to acquire Cross System Service Co.,Ltd. INTLOOP Inc. (TSE:9556) agreed to acquire Cross System Service Co.,Ltd. on March 18, 2026.
For the period ending September 30, 2025, Cross System Service Co.,Ltd. reported total revenue of ¥826 million, EBIT of ¥69 million and net income of ¥52 million. As of September 30, 2025, Cross System Service Co.,Ltd. reported total assets of ¥566 million and total common equity of ¥343 million.
The expected completion of the transaction is March 31, 2026. Reported Earnings • Mar 14
Second quarter 2026 earnings released: EPS: JP¥9.29 (vs JP¥35.51 in 2Q 2025) Second quarter 2026 results: EPS: JP¥9.29 (down from JP¥35.51 in 2Q 2025). Revenue: JP¥9.72b (up 21% from 2Q 2025). Net income: JP¥87.0m (down 74% from 2Q 2025). Profit margin: 0.9% (down from 4.1% in 2Q 2025). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 25% p.a. on average during the next 3 years, compared to a 7.4% growth forecast for the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Mar 13
Investor sentiment deteriorates as stock falls 27% After last week's 27% share price decline to JP¥2,126, the stock trades at a forward P/E ratio of 8x. Average forward P/E is 12x in the Professional Services industry in Japan. Total loss to shareholders of 31% over the past three years. 공시 • Dec 27
INTLOOP Inc. to Report Q2, 2026 Results on Mar 13, 2026 INTLOOP Inc. announced that they will report Q2, 2026 results on Mar 13, 2026 Reported Earnings • Dec 13
First quarter 2026 earnings released: EPS: JP¥39.94 (vs JP¥25.80 in 1Q 2025) First quarter 2026 results: EPS: JP¥39.94 (up from JP¥25.80 in 1Q 2025). Revenue: JP¥9.63b (up 21% from 1Q 2025). Net income: JP¥374.0m (up 56% from 1Q 2025). Profit margin: 3.9% (up from 3.0% in 1Q 2025). The increase in margin was driven by higher revenue. Revenue is forecast to grow 25% p.a. on average during the next 3 years, compared to a 7.0% growth forecast for the Professional Services industry in Japan. 공시 • Oct 29
INTLOOP Inc. to Report Q1, 2026 Results on Dec 12, 2025 INTLOOP Inc. announced that they will report Q1, 2026 results on Dec 12, 2025 New Risk • Oct 20
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Japanese stocks, typically moving 7.8% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (7.8% average weekly change). Minor Risk Less than 3 years of financial data is available. New Risk • Sep 26
New minor risk - Financial data availability Less than 3 years of financial data is available. This is considered a minor risk. If the company has been trading for less than 3 years, then it has not had the opportunity to establish a long-term track record. This makes it difficult for investors to assess the true growth potential, sustainability and resilience of the business under different economic conditions. Currently, the following risks have been identified for the company: Minor Risks Less than 3 years of financial data is available. Share price has been volatile over the past 3 months (6.4% average weekly change). Reported Earnings • Sep 14
Full year 2025 earnings: EPS exceeds analyst expectations while revenues lag behind Full year 2025 results: EPS: JP¥293 (up from JP¥97.18 in FY 2024). Revenue: JP¥33.6b (up 24% from FY 2024). Net income: JP¥1.37b (up 52% from FY 2024). Profit margin: 4.1% (up from 3.3% in FY 2024). The increase in margin was driven by higher revenue. Revenue missed analyst estimates by 3.7%. Earnings per share (EPS) exceeded analyst estimates by 5.3%. Revenue is forecast to grow 26% p.a. on average during the next 2 years, compared to a 6.9% growth forecast for the Professional Services industry in Japan. 공시 • Sep 12
INTLOOP Inc., Annual General Meeting, Oct 29, 2025 INTLOOP Inc., Annual General Meeting, Oct 29, 2025. 공시 • Jul 02
INTLOOP Inc. to Report Fiscal Year 2025 Results on Sep 12, 2025 INTLOOP Inc. announced that they will report fiscal year 2025 results on Sep 12, 2025 공시 • Jun 30
INTLOOP Inc. (TSE:9556) agreed to acquire Kozocom, inc from Kei Hiramatsu for approximately ¥690 million. INTLOOP Inc. (TSE:9556) agreed to acquire Kozocom, inc from Kei Hiramatsu for approximately ¥690 million on June 30, 2025.
For the period ending December 31, 2024, Kozocom, inc reported total revenue of ¥457 million, EBIT of ¥74 million and net income of ¥43 million. As of December 31, 2024, Kozocom, inc reported total assets of ¥306 million and total common equity of ¥168 million. In addition, Kei Hiramatsu and other members of KOZOCOM, inc's current management team will continue to manage the company after the transaction.
The expected completion of the transaction is July 11, 2025. New Risk • Jun 18
New minor risk - Financial data availability Less than 3 years of financial data is available. This is considered a minor risk. If the company has been trading for less than 3 years, then it has not had the opportunity to establish a long-term track record. This makes it difficult for investors to assess the true growth potential, sustainability and resilience of the business under different economic conditions. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (9.3% average weekly change). Minor Risk Less than 3 years of financial data is available. New Risk • Jun 16
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Japanese stocks, typically moving 9.4% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. This is currently the only risk that has been identified for the company. Reported Earnings • Jun 14
Third quarter 2025 earnings released: EPS: JP¥60.04 (vs JP¥78.86 in 3Q 2024) Third quarter 2025 results: EPS: JP¥60.04 (down from JP¥78.86 in 3Q 2024). Revenue: JP¥8.75b (up 17% from 3Q 2024). Net income: JP¥280.9m (down 24% from 3Q 2024). Profit margin: 3.2% (down from 4.9% in 3Q 2024). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 22% p.a. on average during the next 3 years, compared to a 6.6% growth forecast for the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Apr 07
Investor sentiment deteriorates as stock falls 18% After last week's 18% share price decline to JP¥3,640, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 13x in the Professional Services industry in Japan. Total returns to shareholders of 26% over the past year. 공시 • Mar 29
INTLOOP Inc. to Report Q3, 2025 Results on Jun 13, 2025 INTLOOP Inc. announced that they will report Q3, 2025 results on Jun 13, 2025 Reported Earnings • Mar 15
Second quarter 2025 earnings released: EPS: JP¥71.01 (vs JP¥78.86 in 2Q 2024) Second quarter 2025 results: EPS: JP¥71.01 (down from JP¥78.86 in 2Q 2024). Revenue: JP¥8.07b (up 8.0% from 2Q 2024). Net income: JP¥330.8m (down 9.9% from 2Q 2024). Profit margin: 4.1% (down from 4.9% in 2Q 2024). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 24% p.a. on average during the next 3 years, compared to a 6.7% growth forecast for the Professional Services industry in Japan. 공시 • Jan 17
INTLOOP Inc. to Report Q2, 2025 Results on Mar 14, 2025 INTLOOP Inc. announced that they will report Q2, 2025 results on Mar 14, 2025 Valuation Update With 7 Day Price Move • Jan 15
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to JP¥5,200, the stock trades at a forward P/E ratio of 15x. Average forward P/E is 14x in the Professional Services industry in Japan. Total returns to shareholders of 77% over the past year. Valuation Update With 7 Day Price Move • Dec 13
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to JP¥6,290, the stock trades at a forward P/E ratio of 21x. Average forward P/E is 15x in the Professional Services industry in Japan. Total returns to shareholders of 80% over the past year. 공시 • Oct 01
INTLOOP Inc. to Report Q1, 2025 Results on Dec 13, 2024 INTLOOP Inc. announced that they will report Q1, 2025 results on Dec 13, 2024 New Risk • Sep 17
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Japanese stocks, typically moving 11% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (11% average weekly change). Minor Risk Less than 3 years of financial data is available. 공시 • Sep 13
INTLOOP Inc., Annual General Meeting, Oct 29, 2024 INTLOOP Inc., Annual General Meeting, Oct 29, 2024. New Risk • Aug 05
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Japanese stocks, typically moving 8.2% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks No financial data reported. Share price has been highly volatile over the past 3 months (8.2% average weekly change). Minor Risk Market cap is less than US$100m (JP¥10.8b market cap, or US$75.6m). 공시 • Jul 04
INTLOOP Inc. to Report Fiscal Year 2024 Results on Sep 13, 2024 INTLOOP Inc. announced that they will report fiscal year 2024 results on Sep 13, 2024 New Risk • Jan 18
New major risk - Financial data availability The company has not reported any financial data. This is considered a major risk. With no or incomplete audited reported financial data, it is virtually impossible to assess the company's investment potential. Currently, the following risks have been identified for the company: Major Risks No financial data reported. Share price has been highly volatile over the past 3 months (9.9% average weekly change). Minor Risk Market cap is less than US$100m (JP¥13.6b market cap, or US$91.8m). Valuation Update With 7 Day Price Move • Dec 20
Investor sentiment deteriorates as stock falls 35% After last week's 35% share price decline to JP¥3,065, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 17x in the Professional Services industry in Japan. Total loss to shareholders of 46% over the past year. Reported Earnings • Dec 16
First quarter 2024 earnings released: EPS: JP¥16.21 (vs JP¥31.22 in 1Q 2023) First quarter 2024 results: EPS: JP¥16.21 (down from JP¥31.22 in 1Q 2023). Revenue: JP¥4.88b (up 32% from 1Q 2023). Net income: JP¥75.0m (down 42% from 1Q 2023). Profit margin: 1.5% (down from 3.5% in 1Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 7.9% growth forecast for the Professional Services industry in Japan. Reported Earnings • Nov 02
Full year 2023 earnings released: EPS: JP¥172 (vs JP¥128 in FY 2022) Full year 2023 results: EPS: JP¥172 (up from JP¥128 in FY 2022). Revenue: JP¥17.8b (up 36% from FY 2022). Net income: JP¥794.0m (up 54% from FY 2022). Profit margin: 4.5% (up from 3.9% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 8.0% growth forecast for the Professional Services industry in Japan. 공시 • Sep 16
INTLOOP Inc., Annual General Meeting, Oct 26, 2023 INTLOOP Inc., Annual General Meeting, Oct 26, 2023. Valuation Update With 7 Day Price Move • Sep 15
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to JP¥6,820, the stock trades at a forward P/E ratio of 32x. Average forward P/E is 18x in the Professional Services industry in Japan. Total returns to shareholders of 60% over the past year. Valuation Update With 7 Day Price Move • Jul 25
Investor sentiment improves as stock rises 20% After last week's 20% share price gain to JP¥5,780, the stock trades at a forward P/E ratio of 27x. Average forward P/E is 19x in the Professional Services industry in Japan. Total returns to shareholders of 97% over the past year. Valuation Update With 7 Day Price Move • Jun 15
Investor sentiment deteriorates as stock falls 18% After last week's 18% share price decline to JP¥5,440, the stock trades at a forward P/E ratio of 29x. Average forward P/E is 18x in the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Mar 16
Investor sentiment deteriorates as stock falls 32% After last week's 32% share price decline to JP¥5,530, the stock trades at a trailing P/E ratio of 49.5x. Average trailing P/E is 18x in the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Feb 27
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to JP¥6,630, the stock trades at a trailing P/E ratio of 59.3x. Average trailing P/E is 19x in the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Dec 30
Investor sentiment improved over the past week After last week's 19% share price gain to JP¥6,780, the stock trades at a trailing P/E ratio of 60.3x. Average trailing P/E is 18x in the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Dec 15
Investor sentiment improved over the past week After last week's 29% share price gain to JP¥6,000, the stock trades at a trailing P/E ratio of 53.4x. Average trailing P/E is 19x in the Professional Services industry in Japan. Reported Earnings • Nov 02
Full year 2022 earnings released: EPS: JP¥128 (vs JP¥85.25 in FY 2021) Full year 2022 results: EPS: JP¥128 (up from JP¥85.25 in FY 2021). Revenue: JP¥13.1b (up 42% from FY 2021). Net income: JP¥517.0m (up 52% from FY 2021). Profit margin: 3.9% (up from 3.7% in FY 2021). The increase in margin was driven by higher revenue. Valuation Update With 7 Day Price Move • Oct 05
Investor sentiment improved over the past week After last week's 20% share price gain to JP¥4,650, the stock trades at a trailing P/E ratio of 41.4x. Average trailing P/E is 19x in the Professional Services industry in Japan. 공시 • Oct 02
INTLOOP Inc. to Report Q1, 2023 Results on Dec 14, 2022 INTLOOP Inc. announced that they will report Q1, 2023 results on Dec 14, 2022 Reported Earnings • Sep 19
Full year 2022 earnings released: EPS: JP¥128 (vs JP¥85.25 in FY 2021) Full year 2022 results: EPS: JP¥128 (up from JP¥85.25 in FY 2021). Revenue: JP¥13.1b (up 42% from FY 2021). Net income: JP¥517.0m (up 52% from FY 2021). Profit margin: 3.9% (up from 3.7% in FY 2021). The increase in margin was driven by higher revenue. 공시 • Sep 16
INTLOOP Inc., Annual General Meeting, Oct 28, 2022 INTLOOP Inc., Annual General Meeting, Oct 28, 2022. Valuation Update With 7 Day Price Move • Sep 15
Investor sentiment improved over the past week After last week's 34% share price gain to JP¥4,225, the stock trades at a trailing P/E ratio of 57x. Average trailing P/E is 18x in the Professional Services industry in Japan. Valuation Update With 7 Day Price Move • Sep 01
Investor sentiment improved over the past week After last week's 18% share price gain to JP¥3,390, the stock trades at a trailing P/E ratio of 45.7x. Average trailing P/E is 19x in the Professional Services industry in Japan. 공시 • Jul 28
INTLOOP Inc. to Report Fiscal Year 2022 Results on Sep 14, 2022 INTLOOP Inc. announced that they will report fiscal year 2022 results on Sep 14, 2022 공시 • Jul 09
INTLOOP Inc. has completed an IPO in the amount of ¥4.1125 billion. INTLOOP Inc. has completed an IPO in the amount of ¥4.1125 billion.
Security Name: Shares
Security Type: Common Stock
Securities Offered: 1,175,000
Price\Range: ¥3500
Discount Per Security: ¥280 