investorscraft@gmail.com

Intrinsic Value of User Local, Inc. (3984.T)

Previous Close¥1,802.00
Intrinsic Value
Upside potential
Previous Close
¥1,802.00

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

User Local, Inc. operates in the competitive landscape of big data analytics and AI-driven marketing tools, catering primarily to website creators and digital marketers. The company’s core revenue model revolves around subscription-based and licensing fees for its proprietary tools, including User Insight for web marketing, Social Insight for social media analytics, and Media Insight for media analysis. These tools leverage AI capabilities such as text mining, emotion recognition, and predictive analytics, positioning User Local as a niche player in Japan’s growing AI and data analytics sector. The company’s focus on automation—ranging from AI chatbots to anonymization filters—aligns with global trends toward efficiency and data privacy, though its market share remains concentrated domestically. With no debt and a strong cash position, User Local has the flexibility to invest in R&D or acquisitions to expand its product suite and geographic reach.

Revenue Profitability And Efficiency

For FY2024, User Local reported revenue of ¥3.91 billion, with net income of ¥1.19 billion, reflecting a healthy net margin of approximately 30%. Operating cash flow stood at ¥1.55 billion, underscoring efficient cash generation. Capital expenditures were minimal (¥-16.9 million), suggesting a capital-light model focused on software development rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥73.6 highlights robust earnings power, supported by high-margin software offerings. With zero debt and ¥7.68 billion in cash, User Local exhibits exceptional capital efficiency, reinvesting primarily in R&D to sustain its competitive edge in AI-driven analytics.

Balance Sheet And Financial Health

User Local’s balance sheet is notably strong, with ¥7.68 billion in cash and equivalents and no debt. This pristine financial position provides ample liquidity for strategic initiatives, whether organic growth or M&A, without leveraging risk.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on AI and big data aligns with high-growth sectors. A dividend of ¥8 per share indicates a modest but stable return to shareholders, prioritizing reinvestment for expansion.

Valuation And Market Expectations

At a market cap of ¥29.02 billion, the stock trades at a P/E of approximately 24.5x (based on FY2024 EPS), reflecting investor confidence in its AI-driven growth trajectory. The low beta (0.326) suggests relative insulation from broader market volatility.

Strategic Advantages And Outlook

User Local’s strategic advantage lies in its specialized AI tools and debt-free balance sheet. The outlook hinges on its ability to scale beyond Japan and monetize emerging AI applications, though competition in global analytics markets remains a challenge.

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