investorscraft@gmail.com

Intrinsic ValueABEJA, Inc. (5574.T)

Previous Close¥2,713.00
Intrinsic Value
Upside potential
Previous Close
¥2,713.00

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

ABEJA, Inc. operates in the Information Technology Services sector, specializing in digital platform solutions tailored for enterprise clients. The company’s flagship product, the ABEJA platform, integrates SaaS and PaaS offerings, enabling businesses to streamline digital transformation (DX) processes from design to operational enhancement. ABEJA also provides AI-driven retail analytics through its ABEJA Insight tool, positioning itself as a niche player in Japan’s growing DX and AI services market. The company’s focus on customizable software and human resource development support differentiates it from broader IT service providers. With a foundation in Tokyo since 2012, ABEJA targets mid-to-large enterprises seeking scalable digital infrastructure, though its market share remains modest compared to global competitors. Its dual emphasis on technology and education (via DX training) reflects a strategy to capture long-term client relationships in Japan’s rapidly digitizing economy.

Revenue Profitability And Efficiency

ABEJA reported revenue of ¥2.77 billion for FY2024, with net income of ¥218.7 million, translating to a diluted EPS of ¥21.04. Operating cash flow was negative at ¥-760 million, partly offset by modest capital expenditures of ¥-33.6 million. The profitability metrics suggest thin margins, likely due to high R&D or sales costs inherent in its platform-centric model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as reflected in its negative operating cash flow. However, its ¥2.87 billion cash reserve provides liquidity to fund growth initiatives. The low total debt of ¥118.5 million indicates minimal leverage, but capital efficiency metrics remain subdued given the cash burn rate.

Balance Sheet And Financial Health

ABEJA maintains a strong liquidity position with ¥2.87 billion in cash and equivalents against minimal debt, yielding a robust net cash position. The balance sheet is lightly leveraged, though the negative operating cash flow warrants monitoring for sustainability if recurring losses persist.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s DX adoption wave, but the absence of dividends (¥0 per share) signals reinvestment priorities. The lack of historical data limits trend analysis, though the beta of 2.12 suggests high volatility tied to growth expectations.

Valuation And Market Expectations

At a market cap of ¥29.4 billion, the valuation implies significant growth expectations, given the company’s current revenue scale and profitability. The high beta indicates investor sensitivity to ABEJA’s ability to scale its platform and AI offerings competitively.

Strategic Advantages And Outlook

ABEJA’s niche in AI-powered retail analytics and DX support offers differentiation, but execution risks persist. The outlook hinges on converting Japan’s DX demand into sustainable monetization, with cash reserves providing a runway to refine its model.

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