investorscraft@gmail.com

Intrinsic Valuepluszero, Inc. (5132.T)

Previous Close¥2,531.00
Intrinsic Value
Upside potential
Previous Close
¥2,531.00

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

pluszero, Inc. operates in the Japanese software infrastructure sector, specializing in AI-driven solutions that integrate natural language processing, OCR, and data mining technologies. The company’s core revenue model revolves around task-specific services, including document automation (OCR's+), AI-powered chatbots, CRM optimization, and secure data mining, targeting enterprises, universities, and professional organizations. Its electronic voting platform and consulting services further diversify its offerings, positioning it as a niche provider of workflow automation and AI-enhanced business tools. The company’s focus on privacy-preserving data utilization and research support underscores its alignment with Japan’s growing demand for secure, efficient digital transformation solutions. Despite its relatively recent founding in 2018, pluszero has carved out a specialized market presence by addressing pain points in administrative efficiency and customer engagement. Its competitive edge lies in its ability to bundle AI, software, and hardware into tailored solutions, though it faces competition from larger global and domestic tech firms with broader portfolios.

Revenue Profitability And Efficiency

For FY 2024, pluszero reported revenue of JPY 1.22 billion, with net income of JPY 153.9 million, reflecting a modest but positive margin. Operating cash flow stood at JPY 204.3 million, supported by minimal capital expenditures (JPY -354,000), indicating efficient cash generation from core operations. The absence of debt and a cash reserve of JPY 901.2 million suggest prudent financial management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 19.04 demonstrates its ability to translate revenue into shareholder value, albeit at a small scale. With no debt and negligible capex, pluszero’s capital efficiency is high, as evidenced by its ability to fund operations and growth organically. However, its beta of 1.689 signals higher volatility relative to the market.

Balance Sheet And Financial Health

pluszero’s balance sheet is robust, with JPY 901.2 million in cash and no debt, providing ample liquidity for R&D or strategic initiatives. The lack of leverage and strong cash position underscore a low-risk financial profile, though its small scale may limit resilience in a downturn.

Growth Trends And Dividend Policy

The company’s growth trajectory is nascent, with revenue and earnings yet to reach significant scale. Its dividend policy is conservative, with no dividends paid, likely reflecting a reinvestment strategy to fuel expansion in Japan’s competitive AI and automation markets.

Valuation And Market Expectations

At a market cap of JPY 22.2 billion, pluszero trades at a premium relative to its earnings, suggesting investor optimism about its niche AI solutions. However, its high beta implies market skepticism about its ability to sustain growth amid sector volatility.

Strategic Advantages And Outlook

pluszero’s focus on AI-integrated workflow solutions aligns with Japan’s digital transformation trends, but its small size and competition pose challenges. Its cash-rich, debt-free position provides flexibility, but execution risks remain. The outlook hinges on its ability to scale its offerings and penetrate enterprise markets deeper.

Sources

Company description, financial data from disclosed filings (likely Japan Exchange Group filings), and market data from Bloomberg or similar 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