investorscraft@gmail.com

Intrinsic ValueInformetis Co Ltd (281A.T)

Previous Close¥345.00
Intrinsic Value
Upside potential
Previous Close
¥345.00

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

Informetis Co Ltd operates in the Software - Infrastructure sector, leveraging AI and advanced technologies to transform energy networks into next-generation social infrastructure. The company focuses on integrating smart solutions into daily life, optimizing energy distribution, and enhancing efficiency. Its core revenue model likely stems from software licensing, system integration, and consulting services tailored for energy networks. Positioned in Japan, Informetis targets both domestic and international markets, aiming to modernize legacy infrastructure with AI-driven innovations. The company differentiates itself through proprietary technology that bridges energy management with user-centric applications, positioning it as a niche player in smart infrastructure. While still relatively small in market capitalization, its focus on AI and energy efficiency aligns with global sustainability trends, offering potential for growth in smart cities and IoT-enabled utilities.

Revenue Profitability And Efficiency

Informetis reported revenue of ¥982 million for FY 2024, with net income of ¥56.5 million, reflecting modest profitability. The diluted EPS of ¥11.61 suggests reasonable earnings per share, though operating cash flow of ¥12.5 million indicates tight liquidity. Capital expenditures were minimal at -¥680,000, implying a lean operational model with limited reinvestment needs. The company’s efficiency metrics remain constrained by its small scale.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, given its net income margin of approximately 5.7%. With ¥797 million in cash and equivalents against ¥516 million in total debt, Informetis maintains a conservative balance sheet. However, low operating cash flow relative to net income raises questions about cash conversion efficiency, suggesting potential working capital challenges or deferred revenue recognition.

Balance Sheet And Financial Health

Informetis holds ¥797 million in cash against ¥516 million in total debt, indicating a net cash position and solid liquidity. The absence of dividends aligns with its growth-focused strategy, retaining earnings for R&D or expansion. While leverage appears manageable, the company’s small size and niche market exposure may heighten sensitivity to macroeconomic or sector-specific risks.

Growth Trends And Dividend Policy

Growth prospects hinge on adoption of its AI-driven energy solutions, though current revenue scale remains modest. The company reinvests profits rather than paying dividends, prioritizing technological advancement and market penetration. Given its beta of 2.42, Informetis is highly volatile, reflecting investor uncertainty about its growth trajectory and sector competitiveness.

Valuation And Market Expectations

With a market cap of ¥3.14 billion, Informetis trades at a premium to its earnings, suggesting high growth expectations. The elevated beta indicates market skepticism or speculative interest in its AI-energy niche. Valuation likely incorporates potential scalability, though execution risks persist given its early-stage profile and competitive industry dynamics.

Strategic Advantages And Outlook

Informetis’s focus on AI for energy infrastructure positions it at the intersection of technology and sustainability, a strategic advantage in evolving markets. However, its small scale and limited cash flow generation pose challenges. Success depends on securing larger contracts, expanding internationally, and proving its technology’s scalability. The outlook remains speculative, with high upside potential balanced by execution risks.

Sources

Company filings, market data

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