Previous Close | ¥3,455.00 |
Intrinsic Value | ¥1,184.59 |
Upside potential | -66% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |