Previous Close | ¥2,501.00 |
Intrinsic Value | ¥11,587.43 |
Upside potential | +363% |
Data is not available at this time.
GRID Inc. operates in the software infrastructure sector, specializing in AI-driven system development and support services. The company’s core revenue model is built around consulting, maintenance, and operation support for applications and computer systems, with a strong focus on urban infrastructure solutions. Its flagship products, ReNom apps and ReNom SIMBASE, cater to industries such as power & energy, supply chain management, and smart cities, positioning GRID as a niche player in Japan’s tech-driven infrastructure modernization. The company’s expertise in AI and simulation frameworks allows it to address complex challenges in social infrastructure, differentiating it from broader IT service providers. GRID’s market position is reinforced by its targeted approach to high-growth sectors like smart cities and energy, where demand for AI-powered solutions is rising. However, its relatively small scale compared to global competitors may limit its ability to compete on large-scale projects without strategic partnerships.
GRID Inc. reported revenue of JPY 1.65 billion for the fiscal year ending June 2024, with net income of JPY 403.8 million, reflecting a healthy net margin of approximately 24.4%. The company’s operating cash flow stood at JPY 285.5 million, supported by minimal capital expenditures (JPY -3 million), indicating efficient cash generation and disciplined investment in growth.
The company’s diluted EPS of JPY 77.4 underscores its earnings power, while its robust cash position (JPY 2.9 billion) and low total debt (JPY 71.6 million) highlight strong capital efficiency. GRID’s ability to maintain profitability with limited leverage suggests prudent financial management and a focus on sustainable growth.
GRID Inc. maintains a solid balance sheet, with cash and equivalents significantly exceeding total debt, providing ample liquidity. The negligible debt burden and high cash reserves position the company favorably to fund organic growth or strategic acquisitions without relying on external financing.
GRID’s growth is driven by demand for AI-powered infrastructure solutions, though its dividend policy remains conservative, with no dividends paid in the reported period. The company’s reinvestment of earnings into R&D and market expansion aligns with its focus on scaling its niche offerings in Japan’s evolving tech landscape.
With a market cap of JPY 11.1 billion and a beta of 0.96, GRID is valued as a stable, low-volatility player in the software infrastructure space. Investors likely anticipate steady growth from its specialized AI solutions, though its small size may limit near-term upside compared to larger peers.
GRID’s strategic advantage lies in its deep expertise in AI-driven infrastructure solutions, particularly in energy and smart cities. The outlook is positive, given Japan’s push for digital transformation, but success will depend on the company’s ability to scale its offerings and compete with larger global IT service providers.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |