investorscraft@gmail.com

Intrinsic ValueiRidge, Inc. (3917.T)

Previous Close¥624.00
Intrinsic Value
Upside potential
Previous Close
¥624.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

iRidge, Inc. operates in Japan's competitive software application sector, specializing in internet services and digital solutions. The company's core revenue model revolves around app development, O2O (online-to-offline) solutions, and fintech services, including MoneyEasy and BUS PAY. Its product portfolio spans sales promotion tools, CRM support, and AI-driven voice assistants like NOID, positioning it as a niche player in Japan's digital transformation landscape. iRidge targets SMEs and enterprises seeking localized, agile digital tools, differentiating itself through integrated app marketing and operational efficiency solutions. While the company operates in a crowded market dominated by larger tech firms, its focus on specialized applications and financial technology provides a defensible niche. However, scalability remains a challenge due to intense competition and the need for continuous innovation in Japan's rapidly evolving digital services sector.

Revenue Profitability And Efficiency

iRidge reported revenue of ¥5.71 billion for FY 2024, but net income stood at a loss of ¥1.16 billion, reflecting operational challenges. The negative diluted EPS of ¥-161.9 underscores profitability pressures, though operating cash flow of ¥1.30 billion suggests some liquidity resilience. Capital expenditures of ¥-422.7 million indicate moderate reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative net income highlights weak earnings power, likely due to high development costs or competitive pricing in its niche. Operating cash flow remains positive, but the gap between cash generation and net losses suggests inefficiencies in cost management or revenue recognition. The absence of dividend payouts aligns with its reinvestment-focused strategy.

Balance Sheet And Financial Health

iRidge maintains a solid liquidity position with ¥2.87 billion in cash and equivalents, though total debt of ¥1.42 billion introduces leverage risks. The balance sheet reflects a transitional phase, with sufficient liquidity to absorb short-term losses but requiring improved profitability to sustain long-term growth.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the lack of dividends and persistent net losses suggest the company prioritizes growth over shareholder returns. Its focus on fintech and AI solutions aligns with Japan's digitalization push, though execution risks remain high given the competitive landscape.

Valuation And Market Expectations

With a market cap of ¥3.88 billion and a beta of 0.19, iRidge is perceived as a low-volatility micro-cap stock. Investors likely discount its valuation due to profitability challenges, awaiting clearer signs of scalability in its niche offerings.

Strategic Advantages And Outlook

iRidge's specialization in Japan-specific digital tools provides localized advantages, but its outlook hinges on monetizing its fintech and AI solutions more effectively. Success depends on balancing innovation with cost discipline in a market where larger players dominate broader digital ecosystems.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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