Previous Close | ¥1,802.00 |
Intrinsic Value | ¥4,605.65 |
Upside potential | +156% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |