What does Temairazu do?
Temairazu provides TEMAIRAZU, software used by hotels and ryokan to manage room inventory and prices across multiple booking channels from one screen. Those channels include online travel agencies such as Rakuten Travel, Jalan, and Booking.com, as well as the property's own website.
Customers pay mainly through monthly fees. About three-quarters of revenue comes from fixed monthly charges, including the base fee and optional services. The rest comes from variable fees linked to reservation volume. This means the business has a recurring subscription base, with an additional revenue layer that rises when customer booking volume increases.
The product matters because it sits inside the hotel's daily sales process. Once a property uses TEMAIRAZU to manage many booking channels, switching systems would create operational risk. That keeps churn low and lets new customer additions build on the existing revenue base.
The economics are unusual. In FY2025, Temairazu generated ¥2.19bn of revenue and ¥1.61bn of operating profit, a 73% operating margin. The company has roughly 41 employees, no manufacturing assets, and very little capital required to run the business, so most operating profit turns into cash. Reported return on equity is only 16%, mainly because the large cash balance lowers it; returns on the operating capital actually required by the business appear to be much higher.
The stock does not reflect that quality. At ¥2,146 on June 5, 2026, the operating business was valued at about 4.6x forward EV/EBIT (enterprise value divided by forecast operating profit), while net cash was equal to roughly 46% of the market value. The valuation question is why the market is applying such a low multiple to a business with recurring revenue, high margins, and a large net cash balance. This profile looks at that question in four steps: how the share price reached this level, what investors are debating, what management could do to narrow the discount, and what the operating business and the cash could be worth.
What has driven the stock over the past two years?
Over 24 months the shares fell 28% while TOPIX rose 44%. The share-price decline was not caused by falling earnings — operating profit set records throughout. It came mainly from a lower valuation multiple, from the low-teens to about 4.6x EV/EBIT. The markers below the chart show the four periods.
01 · When investors still paid for the tourism-growth story Through the summer of 2024 the shares traded around ¥3,500–3,955, reaching ¥3,955 on August 1, 2024. FY2024 had just delivered revenue up 11.9% and operating profit up 10.9%, and inbound demand was at record levels. At the peak the operating business was valued in the low-teens on EV/EBIT — already modest for a business with 73% margins, but investors were still willing to pay for the record-tourism growth story and expected management to return more of the cash balance to shareholders.
02 · When the multiple fell despite record profit From August 2024 the shares fell for twenty-two months to a two-year low of ¥2,101 on June 3, 2026. Operating profit continued to reach new highs, so the share-price decline came mainly from the valuation multiple. Small-cap and growth stocks were sold across Tokyo; investors questioned how much of the variable, reservation-linked revenue was cyclical; and the limited free float near 24% meant there were not enough natural buyers when holders sold.
03 · When management began returning more cash As the share price fell, management increased buyback activity. A ¥800mn program authorized in September 2025 bought its full 260,000-share cap for ¥793mn by May 2026, and the dividend rose from ¥34 to ¥38. The share price remained weak, but management had started to return cash instead of only letting it build on the balance sheet.
04 · Where the stock stands now The stock closed at ¥2,146 on Friday, June 5, 2026 — near its two-year low, about 4.6x forward EV/EBIT, with net cash worth 46% of the market value. After the close that day the company announced a new buyback of up to 130,000 shares — about 2.2% of shares outstanding excluding treasury — capped at ¥300mn, with purchases running from June 8 to October 30. The next four quarters depend mainly on one question — what would make investors assign a higher multiple, and whether larger capital returns are enough to change the valuation.
Live Investor Debates
Three investor debates explain why the multiple is low. They appear in the company's disclosures, the share-price decline, and the gap between the quality of the business and its valuation.
EV/EBIT looks at the operating business after removing net cash; it strips out the ¥6.4bn of net cash. So 4.6x is the market's price for the TEMAIRAZU operating business alone — the debate is whether that price reflects the quality of the business or a discount for founder control and limited liquidity.
Fixed revenue grows as Temairazu signs net-new properties and raises the fee per property; variable revenue rises with reservation volume. Both depend on how many accommodation facilities in Japan can still be added, and on the inbound-tourism cycle.
Net cash of ¥6.4bn is about 46% of the market value and appears to earn little return, pulling reported return on equity down to 16% and ROCE to 26%. Investors are likely to value the company differently depending on whether that cash is returned, invested, or left idle.
Capital-Efficiency Levers
The multiple could rise even without higher earnings if management reduces the reasons for the current discount. All three changes below depend mainly on management decisions.
Scenario Pathways
At ¥2,146 (June 5, 2026), using company guidance for FY2026 operating profit of ¥1.64bn, an enterprise value of ~¥7.5bn implies about 4.6x forward EV/EBIT. The three scenarios below are JII estimates, not company guidance.
- FY2026 operating profit lands at or below the +1.9% guide.
- No upsized buyback or payout framework; net cash still rising.
- Free float stays near 24%; institutional demand thin.
- A stronger yen weakens inbound demand, reducing reservation-linked variable revenue.
Even in this case, net cash limits the downside to some extent: it is worth ~46% of the current market value, a large cash balance that would matter in any strategic valuation.
- Fixed revenue keeps growing ~8% on net-new properties and revenue per property.
- Buybacks continue; the number of shares outstanding excluding treasury falls.
- First disclosure of property count or revenue per property.
- EV/EBIT widens toward the high-single digits.
- A formula-based payout or special dividend against the cash.
- Property and revenue-per-property disclosure proves durable growth.
- FY2026 operating profit beats the guide.
- Net cash falls as buybacks accelerate.
The bull band stays just under the ¥3,955 August-2024 high. The implied fundamental value could be higher: the sum-of-parts below points to ¥3,300–4,600 if investors give most of the cash balance full value.
This is not investment advice.
Japan Investor Interface Co., Ltd. ("JII") is an investor-relations (IR) consultancy. JII is not a registered investment advisor, financial advisor, broker-dealer, or securities firm in any jurisdiction. JII is not registered as a Financial Instruments Business Operator (金融商品取引業者) under Japan's Financial Instruments and Exchange Act. JII does not have a 投資助言・代理業 registration and does not provide investment advice or solicit the purchase, sale, or holding of any security.
JII Compounders is an editorial publication. Each profile is an analytical study of how publicly disclosed information about a Japanese listed company has been received by the market. It is intended for educational and research purposes for IR professionals, finance students, journalists, and other readers interested in corporate disclosure practice. Nothing in this publication constitutes a recommendation, opinion, suggestion, or solicitation to buy, sell, or hold any security, derivative, or other financial instrument. Price targets, scenario ranges, multiples, and comparable-company references are illustrative of analytical method only and must not be interpreted as JII's investment opinion. JII does not have an investment opinion on any security discussed.
No reliance. The information presented may be incomplete, out of date, or incorrect. Forward-looking statements are inherently uncertain. Past price performance does not indicate future results. Estimates and scenario figures are not predictions and may not be achieved. JII makes no representation or warranty, express or implied, regarding the accuracy, completeness, timeliness, or reliability of any information in this publication.
No fiduciary or advisory relationship. Reading this publication does not create any advisory, fiduciary, or professional relationship between you and JII. Before making any investment, tax, accounting, legal, or other decision, you should consult qualified, licensed advisors in your jurisdiction and conduct your own independent due diligence based on primary disclosures issued by the company concerned.
Conflicts & positions. JII may provide paid IR diagnostic, translation, or interpretation services to Japanese listed companies, including companies discussed in this publication. JII does not trade in or hold positions in the securities of companies profiled. Where a JII engagement exists with a profiled company, that fact will be disclosed at the top of the profile.
Trademarks & data. Company names, logos, tickers, and product names referenced are the property of their respective owners. Share-price data is licensed from third-party providers. TradingView is a trademark of TradingView, Inc. All rights reserved.
本資料は、日本の金融商品取引法に基づく投資助言・代理業ではなく、特定の有価証券の売買その他の取引の勧誘・推奨を目的とするものではありません。本資料は教育・研究を目的とした分析記事であり、JII（株式会社ジャパン・インベスター・インターフェース）は、本資料の内容に基づく投資判断について一切の責任を負いません。投資の判断はご自身の責任と独立した調査に基づいて行ってください。