Data is not available at this time.
GMO Research & AI, Inc. operates in the software infrastructure sector, specializing in audience engagement solutions through its proprietary Asia Cloud Panel platform. The company offers agile, automated data collection and custom survey services, catering primarily to market research needs across multiple Asian countries. As a subsidiary of GMO Internet Group, it leverages its parent company’s technological ecosystem to enhance scalability and regional reach. The rebranding to GMO Research & AI in 2024 signals a strategic pivot toward integrating artificial intelligence into its data analytics offerings, positioning it as a niche player in the competitive insights-as-a-service market. Its multi-panel network provides a differentiated edge, enabling rapid deployment of targeted surveys, though it faces competition from global and local market research firms. The company’s focus on automation and AI-driven efficiencies could strengthen its value proposition in an industry increasingly prioritizing speed and accuracy.
In FY 2024, GMO Research & AI reported revenue of ¥5.03 billion, with net income of ¥183 million, reflecting modest profitability. Operating cash flow stood at ¥238 million, while capital expenditures were minimal (-¥1 million), indicating capital-light operations. The diluted EPS of ¥112.1 suggests efficient earnings distribution, though margins may be pressured by competitive dynamics in the survey platform space.
The company’s earnings power appears stable, supported by recurring revenue from its panel network and survey services. With negligible debt (¥5.5 million) and ¥688 million in cash, it maintains a conservative capital structure. The absence of significant capex underscores reliance on existing infrastructure, though AI investments could alter this trajectory.
GMO Research & AI’s balance sheet is robust, with cash reserves covering 125x its total debt. The low debt-to-equity ratio and positive operating cash flow signal strong liquidity. However, the ¥11.3 billion market cap implies investors may be pricing in growth expectations beyond current fundamentals.
The company’s dividend payout of ¥114.84 per share suggests a shareholder-friendly policy, though growth initiatives like AI integration may require reinvestment. Revenue growth will hinge on expanding its panel network and monetizing AI tools, with Asia’s digital transformation offering tailwinds.
Trading at a beta of 0.27, the stock exhibits low volatility relative to the market. The valuation likely reflects optimism around AI-driven scalability, though execution risks persist given the nascent stage of its rebranding strategy.
GMO Research & AI benefits from its GMO Internet Group affiliation and regional panel network, but success will depend on differentiating its AI capabilities. Near-term challenges include proving the profitability of its tech investments, while long-term opportunities lie in cross-selling data solutions within the parent ecosystem.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |