investorscraft@gmail.com

Intrinsic ValueBlueMeme Inc. (4069.T)

Previous Close¥1,433.00
Intrinsic Value
Upside potential
Previous Close
¥1,433.00

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

BlueMeme Inc. operates in Japan's low-code technology and digital transformation (DX) sector, specializing in agile development methodologies. The company offers a suite of cloud-based and no-code tools, including Outsystems for attendance management, MarkLogic for database solutions, Workato for workflow automation, and Softools for offline no-code development. Its product portfolio is complemented by consulting, training, and support services, positioning it as a comprehensive DX enabler for enterprises. BlueMeme's focus on low-code and no-code platforms aligns with growing demand for rapid, cost-efficient digital solutions in Japan's tech-driven economy. The company differentiates itself through agile project management expertise and a diversified software suite, catering to both technical and non-technical users. While competing in a crowded SaaS market, its niche specialization in low-code tools and local market expertise provides a competitive edge.

Revenue Profitability And Efficiency

BlueMeme reported revenue of ¥2.51 billion for FY 2024, with net income of ¥174.9 million, reflecting a net margin of approximately 7%. Operating cash flow stood at ¥252.4 million, indicating solid cash conversion. Capital expenditures of ¥-68.6 million suggest moderate reinvestment, aligning with its asset-light SaaS model. The company maintains lean operations, though further efficiency gains could improve profitability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥49.14 demonstrates modest earnings power relative to its market cap. The absence of significant debt (¥5.4 million) and high cash reserves (¥2.23 billion) underscore strong capital efficiency. However, the low beta (0.057) may indicate limited earnings volatility or market responsiveness, typical for niche software providers.

Balance Sheet And Financial Health

BlueMeme's balance sheet is robust, with cash and equivalents covering 410x total debt. The negligible debt load and ¥2.23 billion liquidity position provide ample flexibility for R&D or acquisitions. Shareholder equity appears stable, though detailed asset/liability breakdowns are unavailable.

Growth Trends And Dividend Policy

The company exhibits growth potential in Japan's expanding low-code market, though historical trends are unspecified. Its zero dividend policy suggests reinvestment focus, common for growth-stage tech firms. Future scalability hinges on adoption of its integrated DX solutions.

Valuation And Market Expectations

At a ¥3.69 billion market cap, the stock trades at ~1.5x revenue and ~21x net income, reflecting moderate growth expectations. The niche focus may limit comparability with broader SaaS peers, warranting sector-specific benchmarks.

Strategic Advantages And Outlook

BlueMeme's agility in low-code tools and local market specialization are key advantages. Challenges include scaling in a competitive SaaS landscape. Success depends on DX adoption rates and execution in upselling enterprise clients. The cash-rich position supports strategic initiatives.

Sources

Company description and financial data sourced from publicly available ticker profile

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