investorscraft@gmail.com

Intrinsic ValueSpeee, Inc. (4499.T)

Previous Close¥2,500.00
Intrinsic Value
Upside potential
Previous Close
¥2,500.00

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

Speee, Inc. operates at the intersection of marketing intelligence and digital transformation, primarily serving the Japanese market. The company’s core revenue model revolves around its proprietary ad-tech platforms—UZOU for ad distribution and VOYAGER for integrated ad operations—alongside digital marketing support through Markeship. These solutions cater to businesses seeking data-driven advertising efficiency, positioning Speee as a key enabler of performance marketing in Japan. Beyond ad-tech, the company has diversified into real estate tech with platforms like Yewuru and Nurikae, which streamline property sales and renovation services. This dual focus on marketing and real estate tech allows Speee to leverage cross-industry data synergies while mitigating sector-specific risks. Despite operating in competitive segments, its integrated platform approach and consulting services differentiate it from pure-play ad agencies or standalone proptech firms. The company’s blockchain data initiatives further signal ambitions to expand into emerging tech verticals, though their contribution to revenue remains secondary.

Revenue Profitability And Efficiency

Speee reported revenue of JPY 15.7 billion for the period, with net income of JPY 244 million, reflecting tight margins in its ad-tech and consulting segments. Operating cash flow was negative at JPY -1.34 billion, likely due to working capital pressures or growth investments, while modest capital expenditures of JPY -25 million suggest a asset-light operational model. The company’s profitability metrics indicate room for scalability improvements.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 0 underscores challenges in translating top-line growth to bottom-line performance, possibly due to high customer acquisition costs or platform development expenses. With JPY 4.99 billion in cash reserves against JPY 1.7 billion in debt, Speee maintains adequate liquidity but may need to optimize capital allocation to enhance returns on invested capital in its core platforms.

Balance Sheet And Financial Health

Speee’s balance sheet shows resilience, with cash and equivalents covering nearly three times its total debt. The absence of dividend payouts aligns with its growth-stage focus, preserving capital for R&D and market expansion. The negative beta of -0.531 suggests low correlation with broader market movements, though this may reflect idiosyncratic risks in its niche sectors.

Growth Trends And Dividend Policy

Top-line growth potential lies in scaling its ad-tech platforms and cross-selling real estate services, but profitability trends remain muted. The company’s zero-dividend policy prioritizes reinvestment, consistent with its expansion into blockchain and proptech—areas requiring sustained funding before achieving material contributions.

Valuation And Market Expectations

At a market cap of JPY 25.1 billion, Speee trades at approximately 1.6x revenue, a discount to global ad-tech peers, likely reflecting its niche focus and profitability challenges. Investors may be pricing in execution risks as it balances core ad-tech growth with newer verticals.

Strategic Advantages And Outlook

Speee’s integrated platform strategy and dual-sector focus provide diversification, but success hinges on monetizing its real estate tech offerings and improving ad-tech margins. Near-term headwinds include competitive pressure in Japan’s crowded digital marketing space, while blockchain initiatives could offer optionality if adoption accelerates.

Sources

Company description, financial data provided

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