investorscraft@gmail.com

Intrinsic Value of AI inside Inc. (4488.T)

Previous Close¥3,455.00
Intrinsic Value
Upside potential
Previous Close
¥3,455.00

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

AI inside Inc. operates in the Software - Infrastructure sector, specializing in AI-driven OCR (Optical Character Recognition) solutions tailored for the Japanese market. The company's flagship product, DX Suite, is an AI OCR platform designed to streamline document digitization and data extraction, catering to businesses undergoing digital transformation. By leveraging proprietary artificial intelligence technology, the company addresses inefficiencies in manual data entry, positioning itself as a key enabler of workflow automation. AI inside Inc. competes in a niche but growing segment of the OCR market, where accuracy and scalability are critical. Its focus on Japan provides localized advantages, including language-specific optimization and regulatory familiarity, though it may face challenges expanding beyond its domestic stronghold. The company’s revenue model is primarily subscription-based, ensuring recurring income while aligning with broader SaaS industry trends. As enterprises increasingly prioritize digitization, AI inside Inc. is well-positioned to capitalize on demand for intelligent document processing solutions.

Revenue Profitability And Efficiency

AI inside Inc. reported revenue of ¥4.19 billion for FY 2024, with net income of ¥535.7 million, reflecting a net margin of approximately 12.8%. The company’s operating cash flow stood at ¥737.8 million, supported by efficient operations and minimal capital expenditures of ¥14.5 million. This suggests a lean cost structure and strong cash conversion from its SaaS-oriented business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥136.06 underscores its earnings power relative to its share count. With a capital-light model, AI inside Inc. demonstrates high capital efficiency, as evidenced by its ability to generate significant operating cash flow without substantial reinvestment needs. This efficiency supports reinvestment in R&D or potential expansion initiatives.

Balance Sheet And Financial Health

AI inside Inc. maintains a robust balance sheet, with cash and equivalents of ¥4.57 billion against total debt of ¥1.61 billion, indicating a strong liquidity position. The low debt-to-cash ratio suggests financial flexibility, though the absence of dividends may reflect a strategy focused on growth or retaining capital for strategic opportunities.

Growth Trends And Dividend Policy

The company exhibits growth potential in Japan’s digitization-driven OCR market, though its lack of dividend payments aligns with a reinvestment-focused strategy. Revenue growth and profitability trends will depend on adoption rates of its DX Suite platform and potential expansion into adjacent markets or geographies.

Valuation And Market Expectations

With a market capitalization of ¥11.3 billion and a beta of 1.106, AI inside Inc. is viewed as moderately volatile relative to the market. Investors likely price in growth expectations tied to AI adoption and document automation trends, though competitive pressures and scalability beyond Japan remain key considerations.

Strategic Advantages And Outlook

AI inside Inc. benefits from its first-mover advantage in AI-powered OCR solutions in Japan, coupled with a scalable SaaS model. However, its outlook hinges on sustaining technological differentiation and expanding its customer base. Macro trends favoring automation and digitization provide tailwinds, but execution risks and competition could temper growth trajectories.

Sources

Company filings, market data

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