investorscraft@gmail.com

Intrinsic ValueUzabase, Inc. (3966.T)

Previous Close¥1,497.00
Intrinsic Value
Upside potential
Previous Close
¥1,497.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Uzabase, Inc. operates as a provider of information infrastructure, specializing in business intelligence and decision-support platforms. The company’s flagship product, SPEEDA, delivers comprehensive corporate and market data, catering to financial institutions and enterprises seeking strategic insights. Additionally, its FORCAS platform serves B2B marketing needs, while NewsPicks functions as a social business media hub. Uzabase further diversifies its offerings with INITIAL, a startup-focused information service, and AlphaDrive, which provides consulting for corporate innovation. The company’s UB VENTURES arm invests in early-stage SaaS and media startups, reinforcing its ecosystem. Positioned in Japan’s competitive financial data sector, Uzabase differentiates itself through integrated analytics, expert insights, and a multi-platform approach. Its focus on emerging tech trends and corporate partnerships enhances its relevance in a data-driven economy. While competing with global players, Uzabase maintains a strong regional presence, leveraging localized expertise and niche services like MIMIR and SPEEDA EDGE to capture demand for actionable intelligence.

Revenue Profitability And Efficiency

Uzabase reported revenue of JPY 16.1 billion for FY 2021, with net income of JPY 776 million, reflecting a net margin of approximately 4.8%. Operating cash flow stood at JPY 2.7 billion, indicating healthy liquidity generation. Capital expenditures were modest at JPY 522 million, suggesting disciplined investment in growth initiatives. The company’s profitability metrics demonstrate its ability to monetize its diversified platform offerings effectively.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 20.28 underscores its earnings capability relative to its share base. With a cash position of JPY 10.6 billion against total debt of JPY 4.0 billion, Uzabase maintains a solid liquidity buffer. The absence of dividends suggests reinvestment of earnings into expansion, particularly in high-growth segments like venture capital and SaaS-driven platforms.

Balance Sheet And Financial Health

Uzabase’s balance sheet reflects prudent financial management, with cash and equivalents significantly exceeding total debt. The JPY 10.6 billion cash reserve provides flexibility for strategic investments or acquisitions. Debt levels are manageable, supported by strong operating cash flow, indicating low near-term solvency risks. The company’s financial structure aligns with its growth-oriented strategy.

Growth Trends And Dividend Policy

Uzabase’s revenue growth is driven by its multi-platform strategy and expansion into venture capital. The company does not pay dividends, prioritizing reinvestment in innovation and market penetration. Its venture arm, UB VENTURES, signals a focus on long-term value creation through early-stage investments, complementing its core data services.

Valuation And Market Expectations

Given the lack of disclosed market capitalization, valuation metrics are unavailable. However, the company’s profitability and cash flow generation suggest investor confidence in its niche positioning. The absence of beta data limits risk assessment, but Uzabase’s diversified revenue streams may mitigate sector-specific volatility.

Strategic Advantages And Outlook

Uzabase’s integrated platform ecosystem and venture investments position it well in Japan’s evolving business intelligence landscape. Its focus on emerging technologies and corporate partnerships provides a competitive edge. Challenges include scaling against global competitors, but its localized expertise and diversified offerings support sustained growth. The outlook remains positive, contingent on execution in high-potential segments like SaaS and startup ecosystems.

Sources

Company description and financial data sourced from publicly available disclosures, likely including annual reports or investor presentations.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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