investorscraft@gmail.com

Intrinsic ValuemonoAI technology Co.,Ltd. (5240.T)

Previous Close¥259.00
Intrinsic Value
Upside potential
Previous Close
¥259.00

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

monoAI technology Co., Ltd. operates at the intersection of the metaverse and extended reality (XR), specializing in virtual space construction and event services. The company's flagship product, XR CLOUD, leverages large-scale VR space sharing technology to enable immersive virtual experiences, catering to businesses and event organizers. Its revenue model is driven by platform subscriptions, event hosting services, and software development, positioning it as a niche player in Japan's growing XR and metaverse ecosystem. monoAI differentiates itself through proprietary middleware and quality assurance services, targeting enterprises seeking innovative digital engagement solutions. While the company faces competition from global tech giants, its focus on localized, high-quality virtual experiences provides a defensible market position in Japan's tech-forward entertainment and corporate sectors.

Revenue Profitability And Efficiency

In FY 2024, monoAI reported revenue of JPY 1.43 billion, reflecting its growing presence in the XR and metaverse space. However, the company posted a net loss of JPY 585.6 million, with diluted EPS at -JPY 51.52, indicating significant investment in growth and R&D. Operating cash flow was negative at JPY 478.9 million, though capital expenditures were modest at JPY 42 million, suggesting a focus on scaling existing platforms rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

The company's negative earnings highlight its early-stage investment phase, with losses driven by R&D and market expansion. Despite this, monoAI maintains a solid cash position of JPY 1.3 billion, providing runway for future initiatives. The low debt level of JPY 70.2 million suggests a conservative financial strategy, prioritizing equity financing to fund growth without overleveraging.

Balance Sheet And Financial Health

monoAI's balance sheet remains relatively healthy, with JPY 1.3 billion in cash and equivalents against minimal debt. This liquidity position supports ongoing operations and mitigates near-term solvency risks. The absence of significant capital expenditures indicates a lean operational model, though sustained negative cash flows could pressure reserves if profitability does not improve.

Growth Trends And Dividend Policy

The company is in a high-growth phase, prioritizing reinvestment over shareholder returns, as evidenced by its lack of dividend payments. Its focus on the metaverse and XR aligns with broader tech trends, but monetization remains a challenge. Future growth will depend on adoption of its XR CLOUD platform and expansion into new verticals.

Valuation And Market Expectations

With a market cap of JPY 3.8 billion, monoAI trades at a premium to its revenue, reflecting investor optimism about its niche in the metaverse. The beta of 0.639 suggests lower volatility relative to the market, though profitability concerns may weigh on long-term valuation if losses persist.

Strategic Advantages And Outlook

monoAI's strategic advantage lies in its specialized XR and metaverse solutions, tailored for the Japanese market. The company's outlook hinges on broader adoption of virtual events and enterprise XR applications. Success will depend on execution, competitive differentiation, and achieving scalable profitability in a rapidly evolving industry.

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