investorscraft@gmail.com

Intrinsic ValueGMO Product Platform, Inc. (3695.T)

Previous Close¥1,998.00
Intrinsic Value
Upside potential
Previous Close
¥1,998.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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