investorscraft@gmail.com

Intrinsic ValueBrains Technology, Inc. (4075.T)

Previous Close¥816.00
Intrinsic Value
Upside potential
Previous Close
¥816.00

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

Brains Technology, Inc. operates in the enterprise AI software sector, specializing in data search and analysis solutions powered by machine learning. The company’s flagship products include Impulse, an anomaly detection tool, Neuron ES, an enterprise search engine, and Neuron Smart Repository, a file server visualization platform. These offerings cater to businesses seeking advanced AI-driven data management, positioning Brains Technology as a niche player in Japan’s growing enterprise AI market. The company’s focus on anomaly detection and search optimization aligns with increasing corporate demand for real-time data insights and operational efficiency. While it competes with larger global AI providers, its localized expertise and tailored solutions provide a competitive edge in the Japanese market. Brains Technology’s revenue model relies on software licensing and subscription services, leveraging recurring income streams typical of SaaS businesses. Its relatively small scale suggests a focus on high-margin, specialized deployments rather than mass-market adoption.

Revenue Profitability And Efficiency

Brains Technology reported revenue of ¥1.0 billion for FY2024, with net income of ¥48.6 million, reflecting modest profitability in a competitive sector. Operating cash flow of ¥230.1 million indicates healthy cash generation, supported by limited capital expenditures of ¥6.0 million. The company’s ability to maintain positive cash flow despite its small scale suggests efficient operations and disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥8.1 underscores its ability to generate earnings despite its niche market position. With minimal debt (¥6.0 million) and a cash reserve of ¥1.3 billion, Brains Technology demonstrates strong capital efficiency. Its lack of dividend payouts suggests reinvestment in product development and market expansion, aligning with its growth-oriented strategy.

Balance Sheet And Financial Health

Brains Technology maintains a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. The company’s net cash position provides financial flexibility to fund R&D or strategic initiatives. Its low leverage and high liquidity reduce financial risk, though its small size may limit access to larger-scale financing opportunities.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady but unspectacular, with no dividend distributions indicating a focus on reinvestment. Given its niche focus, expansion may depend on broader adoption of AI-driven enterprise solutions in Japan. The absence of a dividend policy aligns with its stage as a growth-oriented technology firm prioritizing scalability over shareholder returns.

Valuation And Market Expectations

With a market cap of ¥3.7 billion and a beta of 1.32, Brains Technology is priced as a high-risk, high-reward play in Japan’s AI sector. Investors likely anticipate future growth in enterprise AI adoption, though its small revenue base and limited profitability may temper near-term valuation upside. The stock’s volatility reflects its sensitivity to tech sector trends.

Strategic Advantages And Outlook

Brains Technology’s specialized AI solutions and strong cash position provide a foundation for sustained innovation. However, its success hinges on differentiating from larger competitors and capturing enterprise demand in Japan. The company’s outlook is cautiously optimistic, contingent on execution in a rapidly evolving AI landscape where scalability and technological edge are critical.

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