investorscraft@gmail.com

Intrinsic Value of GRID Inc. (5582.T)

Previous Close¥2,501.00
Intrinsic Value
Upside potential
Previous Close
¥2,501.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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