investorscraft@gmail.com

Intrinsic ValueFicha Inc. (4052.T)

Previous Close¥288.00
Intrinsic Value
Upside potential
Previous Close
¥288.00

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

Ficha Inc. operates in the specialized niche of image recognition software for automotive applications, focusing on Advanced Driver Assistance Systems (ADAS) and Driver Monitoring Systems (DMS). The company’s core revenue model is built on licensing its proprietary object detection and driver behavior analysis software to automotive manufacturers and suppliers. By leveraging computer vision and AI, Ficha addresses critical safety needs in the automotive sector, such as collision avoidance and driver alertness monitoring. The company competes in a high-growth segment driven by regulatory mandates and increasing demand for vehicle safety technologies. However, its market position is challenged by larger global players with broader R&D resources and established OEM relationships. Ficha’s differentiation lies in its Japan-centric focus and tailored solutions for regional automotive standards, though scalability beyond its domestic market remains a key hurdle.

Revenue Profitability And Efficiency

Ficha reported revenue of ¥494.2 million for FY2024, reflecting its niche market focus. The company’s net loss of ¥7.9 million and negative operating cash flow of ¥18.8 million indicate ongoing investment in R&D and market penetration. Capital expenditures of ¥9.3 million suggest moderate reinvestment, while a cash reserve of ¥578.4 million provides liquidity for near-term operations.

Earnings Power And Capital Efficiency

The diluted EPS of -¥1.35 underscores Ficha’s current lack of earnings power, typical of early-stage tech firms prioritizing growth over profitability. With no debt and a cash-heavy balance sheet, the company maintains capital efficiency but faces pressure to monetize its technology more effectively to achieve sustainable margins.

Balance Sheet And Financial Health

Ficha’s balance sheet is robust, with ¥578.4 million in cash and no debt, providing a cushion for operational losses. The absence of leverage and negative net income highlights a conservative financial strategy, though reliance on equity financing may dilute shareholders if losses persist.

Growth Trends And Dividend Policy

Growth is constrained by the company’s small scale and unprofitability, with no dividends paid, consistent with its reinvestment focus. The ADAS/DMS market’s expansion offers long-term potential, but Ficha’s ability to capture meaningful share remains unproven.

Valuation And Market Expectations

At a market cap of ¥2.26 billion, Ficha trades at ~4.6x revenue, reflecting speculative optimism around its technology. The low beta (0.35) suggests limited correlation with broader markets, typical of micro-cap stocks with idiosyncratic drivers.

Strategic Advantages And Outlook

Ficha’s deep expertise in automotive image recognition is a niche strength, but competition and scalability risks loom. Success hinges on securing OEM partnerships and achieving profitability in a capital-intensive sector. The outlook remains uncertain pending clearer commercial traction.

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