investorscraft@gmail.com

Intrinsic ValueDreamArts Corporation (4811.T)

Previous Close¥1,171.00
Intrinsic Value
Upside potential
Previous Close
¥1,171.00

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

DreamArts Corporation operates in the software infrastructure sector, specializing in cloud-based SaaS solutions tailored for enterprise digital transformation. The company’s flagship product, SmartDB, is a no-code development platform designed to streamline business processes for large corporations, complemented by consulting services that enhance adoption. Additionally, ShopRan supports multi-store retail operations, while InsuiteX serves as a centralized business cockpit, reinforcing DreamArts’ focus on enterprise efficiency. Positioned in Japan’s competitive SaaS market, the company differentiates itself through niche specialization in no-code tools and cloud-based workflow optimization, targeting large enterprises seeking scalable digital solutions. Its consultative approach and integrated product suite strengthen client retention and cross-selling opportunities. Despite operating in a crowded space dominated by global players, DreamArts maintains relevance by addressing localized enterprise needs with agile, customizable solutions.

Revenue Profitability And Efficiency

DreamArts reported revenue of JPY 5.03 billion for FY2024, with net income of JPY 551 million, reflecting a net margin of approximately 11%. Operating cash flow stood at JPY 1.0 billion, indicating healthy cash generation relative to earnings. Capital expenditures were minimal (JPY -25 million), suggesting asset-light operations typical of SaaS businesses. The company’s profitability metrics align with peers in the niche enterprise SaaS segment.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 136.8 underscores the company’s earnings scalability, supported by high-margin recurring SaaS revenue. With JPY 3.57 billion in cash and equivalents against JPY 300 million in total debt, DreamArts maintains a robust liquidity position. The low debt burden and strong cash reserves provide flexibility for R&D or strategic acquisitions to expand its product suite.

Balance Sheet And Financial Health

The balance sheet is solid, with cash reserves exceeding total debt by a wide margin (JPY 3.57 billion vs. JPY 300 million). This conservative leverage profile, combined with positive operating cash flow, positions the company to weather economic downturns or invest in growth initiatives without significant financial strain.

Growth Trends And Dividend Policy

DreamArts’ growth is driven by enterprise demand for digital transformation tools, though specific YoY comparisons are unavailable. The company pays a dividend of JPY 40 per share, indicating a commitment to shareholder returns despite its growth-focused operations. The payout ratio appears sustainable given current earnings and cash flow levels.

Valuation And Market Expectations

At a market cap of JPY 11.56 billion, the stock trades at a P/E of approximately 21x (based on diluted EPS), reflecting moderate growth expectations for a SaaS firm. The negative beta (-0.77) suggests low correlation with broader markets, possibly due to its niche focus.

Strategic Advantages And Outlook

DreamArts’ strategic edge lies in its deep enterprise relationships and no-code specialization, which reduce customer churn. However, competition from global SaaS providers poses a long-term challenge. The outlook hinges on its ability to scale SmartDB’s adoption and expand its consulting revenue while maintaining profitability.

Sources

Company description and financial data sourced from publicly disclosed ticker information (JPX: 4811.T).

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