OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
3967$587.0058

Eltes Co Ltd

Business Support ServicesVerified

Eltes operates with a debt-to-equity ratio of 2.01 and a current ratio of 1.28, indicating moderate liquidity risk. The company holds 1.83 billion JPY in cash and equivalents but faces 3.71 billion JPY in long-term debt, resulting in negative net cash. The price-to-book ratio of 1.97 suggests market valuation is above tangible asset value, while the EV/EBITDA of 43.12 reflects a high multiple relative to earnings. Profitability metrics show significant underperformance: ROE of -9.14% and ROA of -2.36% indicate the company is eroding shareholder and asset value. Operating income of 127.9 million JPY is sharply down from revenue of 8.96 billion JPY, with a net loss of 168.5 million JPY. These results fall well below typical performance metrics for Business Support Services firms. The company's revenue is concentrated in its Social Risk segment, which provides consulting, monitoring, and intelligence services. Geographic exposure is primarily domestic, with no material international revenue disclosed. This concentration increases vulnerability to sector-specific downturns. Outlook data shows a challenging trajectory: revenue is projected to decline in the current fiscal year, with no clear recovery path in the next fiscal year. The company's free cash flow of 100.3 million JPY is insufficient to cover capital expenditures of 228.7 million JPY, signaling potential liquidity constraints. Risk assessment highlights medium liquidity risk due to negative net cash and a high debt load. Dilution risk is currently low, but the company's net loss and negative operating cash flow raise concerns about future financing needs. Adjustments in valuation models reflect these risks through conservative earnings assumptions. Recent filings show continued operational losses and negative cash flow from operations. No material events or earnings calls have been disclosed in the last quarter, but the company's financial position suggests potential for increased scrutiny from creditors and investors.

30-day price · 3967+9.00 (+1.5%)
Low$569.00High$628.00Close$591.00As of21 May, 00:00 UTC
Profile
CompanyEltes Co Ltd
Ticker3967.T
SectorIndustrials
BusinessIndustrial & Commercial Services
Industry groupIndustrial & Commercial Services
IndustryBusiness Support Services
AI analysis

Business. Eltes Co Ltd provides risk management solutions to corporations using big data analysis technology, focusing on social risk consulting, monitoring, and risk intelligence services.

Classification. Eltes is classified in the Business Support Services industry under Industrial & Commercial Services with 92% confidence based on verified market data.

Eltes operates with a debt-to-equity ratio of 2.01 and a current ratio of 1.28, indicating moderate liquidity risk. The company holds 1.83 billion JPY in cash and equivalents but faces 3.71 billion JPY in long-term debt, resulting in negative net cash. The price-to-book ratio of 1.97 suggests market valuation is above tangible asset value, while the EV/EBITDA of 43.12 reflects a high multiple relative to earnings. Profitability metrics show significant underperformance: ROE of -9.14% and ROA of -2.36% indicate the company is eroding shareholder and asset value. Operating income of 127.9 million JPY is sharply down from revenue of 8.96 billion JPY, with a net loss of 168.5 million JPY. These results fall well below typical performance metrics for Business Support Services firms. The company's revenue is concentrated in its Social Risk segment, which provides consulting, monitoring, and intelligence services. Geographic exposure is primarily domestic, with no material international revenue disclosed. This concentration increases vulnerability to sector-specific downturns. Outlook data shows a challenging trajectory: revenue is projected to decline in the current fiscal year, with no clear recovery path in the next fiscal year. The company's free cash flow of 100.3 million JPY is insufficient to cover capital expenditures of 228.7 million JPY, signaling potential liquidity constraints. Risk assessment highlights medium liquidity risk due to negative net cash and a high debt load. Dilution risk is currently low, but the company's net loss and negative operating cash flow raise concerns about future financing needs. Adjustments in valuation models reflect these risks through conservative earnings assumptions. Recent filings show continued operational losses and negative cash flow from operations. No material events or earnings calls have been disclosed in the last quarter, but the company's financial position suggests potential for increased scrutiny from creditors and investors.
Key takeaways
  • High debt load (3.71 billion JPY) and negative net cash position create liquidity risk
  • ROE of -9.14% and ROA of -2.36% indicate significant value erosion
  • Free cash flow (100.3 million JPY) is insufficient to cover capital expenditures (228.7 million JPY)
  • EV/EBITDA of 43.12 reflects market skepticism about earnings sustainability
  • Revenue concentration in a single segment increases business risk
  • No clear path to profitability in near-term outlook
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.96B
Gross profit$3.19B
Operating income$127.9M
Net income-$168.5M
R&D
SG&A
D&A
SBC
Operating cash flow-$14.9M
CapEx-$228.7M
Free cash flow$100.3M
Total assets$7.13B
Total liabilities$5.29B
Total equity$1.84B
Cash & equivalents$1.83B
Long-term debt$3.71B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$587.00
Market cap$3.63B
Enterprise value$5.52B
P/E
Reported non-GAAP P/E
EV/Revenue0.6
EV/Op income43.1
EV/OCF
P/B2.0
P/Tangible book2.0
Tangible book$1.84B
Net cash-$1.89B
Current ratio1.3
Debt/Equity2.0
ROA-2.4%
ROE-9.1%
Cash conversion9.0%
CapEx/Revenue-2.5%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Industrial Services · cohort 6 companies
Metric3967Activity
Op margin1.4%11.2% medp25 7.1% · p75 18.5%bottom quartile
Net margin-1.9%13.8% medp25 13.8% · p75 13.8%bottom quartile
Gross margin35.6%94.7% medp25 62.9% · p75 126.4%bottom quartile
R&D / revenue6.0% medp25 6.0% · p75 6.0%
CapEx / revenue-2.5%6.7% medp25 4.4% · p75 7.4%bottom quartile
Debt / equity201.0%136.7% medp25 101.5% · p75 217.7%above median
Observations
IR observations
Last actual EPS-27.47 JPY
Last actual revenue8,958,810,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-03 22:13 UTC#e2f794bf
Market quoteclose JPY 587.00 · shares 0.01B diluted
no public URL
2026-05-03 22:13 UTC#ec474b9e
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 22:14 UTCJob: d2fbf869