investorscraft@gmail.com

Intrinsic ValueRobot Home, Inc. (1435.T)

Previous Close¥164.00
Intrinsic Value
Upside potential
Previous Close
¥164.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Robot Home, Inc. operates at the intersection of real estate and technology, leveraging AI and IoT to streamline property management in Japan. The company’s core offerings include the Residence Kit platform, which integrates rental management tools for owners, tenants, and property managers, enhancing operational efficiency and communication. Additionally, it provides smart hotel solutions and real estate consulting services, positioning itself as a digital transformation enabler in the property sector. Robot Home’s niche focus on tech-driven real estate services differentiates it from traditional property management firms, allowing it to capitalize on Japan’s growing demand for smart living solutions. Its dual revenue streams—subscription-based platforms and consulting services—provide stability while addressing the evolving needs of urban landlords and investors. The company’s rebranding from TATERU in 2021 reflects its strategic pivot toward automation and IoT, aligning with broader industry trends toward digitization.

Revenue Profitability And Efficiency

In FY 2024, Robot Home reported revenue of JPY 13.16 billion, with net income of JPY 912.8 million, reflecting a net margin of approximately 6.9%. Operating cash flow stood at JPY 2.06 billion, underscoring solid cash generation despite capital expenditures of JPY 661.9 million. The company’s ability to convert revenue into cash flow suggests efficient operations, though its profitability metrics indicate room for further margin expansion.

Earnings Power And Capital Efficiency

Robot Home’s diluted EPS of JPY 10.16 demonstrates modest but stable earnings power. The company’s capital efficiency is supported by its JPY 6.5 billion cash reserve, which provides flexibility for growth initiatives. With total debt of JPY 1.32 billion, its leverage remains manageable, allowing reinvestment in platform enhancements and market expansion without undue financial strain.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with JPY 6.5 billion in cash and equivalents against JPY 1.32 billion in total debt, yielding a net cash position. This strong liquidity profile, coupled with positive operating cash flow, positions Robot Home to navigate market fluctuations while funding strategic investments in technology and service diversification.

Growth Trends And Dividend Policy

Robot Home’s growth is tied to Japan’s adoption of proptech solutions, with its platforms addressing inefficiencies in rental management. The company offers a modest dividend of JPY 2 per share, signaling a balance between shareholder returns and reinvestment in innovation. Its focus on scalable digital tools suggests potential for recurring revenue growth, though macroeconomic factors in real estate could influence near-term performance.

Valuation And Market Expectations

With a market cap of JPY 13.39 billion, Robot Home trades at a P/E ratio of approximately 14.7x, aligning with sector peers. Its beta of 0.906 indicates lower volatility relative to the broader market, reflecting investor confidence in its niche positioning. However, valuation multiples may hinge on execution risks in scaling its tech-driven services.

Strategic Advantages And Outlook

Robot Home’s integration of IoT and AI into real estate workflows provides a competitive edge in Japan’s property sector. Its dual focus on software platforms and consulting services diversifies revenue while addressing digitization gaps. Near-term challenges include competition from larger proptech players, but its specialized offerings and strong cash position support a cautiously optimistic outlook for sustained growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount