investorscraft@gmail.com

Intrinsic ValueEDGE Technology Inc. (4268.T)

Previous Close¥838.00
Intrinsic Value
Upside potential
Previous Close
¥838.00

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

EDGE Technology Inc. operates in Japan's AI-driven software infrastructure sector, specializing in AI-based solutions and education. The company generates revenue through AI development support, data utilization, and proprietary products like Edge AI models and GeAIne, a sales support tool. Its offerings span image recognition, natural language processing, and optimization algorithms, catering to businesses seeking AI integration. Additionally, EDGE provides corporate training and recruitment services, positioning itself as a comprehensive AI solutions provider. The company operates multiple platforms, including BIGDATA NAVI and EDGE CAREER, enhancing its ecosystem for data-driven decision-making. With a focus on deep learning and project support, EDGE targets enterprises navigating digital transformation. Its market position is reinforced by a diversified portfolio, though competition in Japan's AI space remains intense, with larger players dominating enterprise contracts. The firm's niche expertise in AI education and tailored solutions provides differentiation, but scalability may be constrained by its regional focus.

Revenue Profitability And Efficiency

EDGE Technology reported revenue of JPY 2.86 billion for FY 2024, with net income of JPY 67.4 million, reflecting modest profitability. The diluted EPS of JPY 6.27 indicates limited earnings per share, while operating cash flow of JPY 32.6 million suggests tight liquidity. Capital expenditures were minimal at JPY -4.9 million, implying conservative reinvestment. The company's efficiency metrics are not disclosed, but its low beta (0.523) hints at stable performance relative to the market.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with net income representing just 2.4% of revenue. Operating cash flow covers capital expenditures, but the absence of significant debt (JPY 17.8 million) suggests underleveraged potential. The lack of dividend payouts aligns with a growth-oriented strategy, though capital efficiency metrics like ROIC are unavailable for deeper analysis.

Balance Sheet And Financial Health

EDGE Technology maintains a strong liquidity position, with JPY 654.96 million in cash and equivalents against minimal debt (JPY 17.8 million). This conservative balance sheet structure supports financial stability, though the low leverage may limit growth acceleration. The company's net cash position provides flexibility for strategic investments or R&D initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company's focus on AI solutions aligns with sector tailwinds. EDGE does not pay dividends, reinvesting earnings into its AI platforms and education services. The absence of a dividend policy suggests prioritization of organic expansion over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of JPY 9.03 billion, EDGE trades at approximately 3.2x revenue, reflecting moderate investor expectations for its niche AI offerings. The subdued beta indicates lower volatility, possibly due to its small-cap status and specialized focus. Market sentiment appears cautious, given the company's limited profitability and regional concentration.

Strategic Advantages And Outlook

EDGE's strategic advantage lies in its integrated AI solutions and education services, addressing Japan's growing demand for AI adoption. However, competition from global AI providers and domestic tech firms poses challenges. The outlook hinges on its ability to scale proprietary products like GeAIne and expand beyond its current market footprint, leveraging its cash reserves for strategic initiatives.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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