investorscraft@gmail.com

Intrinsic ValueLaboro.AI Inc. (5586.T)

Previous Close¥875.00
Intrinsic Value
Upside potential
Previous Close
¥875.00

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

Laboro.AI Inc. operates in the competitive AI and machine learning solutions sector, specializing in custom AI development and consulting services. The company serves businesses seeking tailored AI integrations, leveraging its expertise to optimize workflows, automate processes, and enhance decision-making. Based in Tokyo, Laboro.AI targets domestic and potentially international clients, positioning itself as a niche provider in Japan's growing AI market. Unlike standardized AI platforms, Laboro.AI emphasizes bespoke solutions, differentiating itself through flexibility and client-specific adaptations. The company's consulting arm further strengthens its value proposition by guiding businesses through AI adoption, ensuring seamless implementation. While the AI industry is dominated by global tech giants, Laboro.AI carves out a space by focusing on customization and localized support, appealing to enterprises with unique needs. Its early-mover advantage in Japan’s AI consulting space provides a foundation, though scalability remains a challenge given the labor-intensive nature of custom solutions.

Revenue Profitability And Efficiency

Laboro.AI reported revenue of JPY 1.52 billion for the period, with net income of JPY 133.6 million, reflecting a net margin of approximately 8.8%. Operating cash flow was modest at JPY 4.5 million, while capital expenditures totaled JPY -44.2 million, indicating limited reinvestment in physical assets. The company’s profitability metrics suggest operational efficiency, though cash flow generation remains subdued relative to earnings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 8.23 underscores its ability to translate revenue into shareholder returns. With no debt and JPY 1.52 billion in cash and equivalents, Laboro.AI maintains a strong liquidity position, enabling flexibility for future investments or R&D. However, the absence of leverage may also signal conservative capital allocation, potentially limiting growth acceleration.

Balance Sheet And Financial Health

Laboro.AI’s balance sheet is robust, with zero debt and substantial cash reserves, reflecting a conservative financial strategy. This positions the company to weather economic downturns or invest opportunistically in innovation. The lack of liabilities enhances financial stability, though it may also indicate underutilization of leverage for growth.

Growth Trends And Dividend Policy

Laboro.AI does not currently pay dividends, reinvesting earnings back into the business. Given its early-stage growth trajectory and the capital-intensive nature of AI development, this aligns with industry norms. The company’s revenue and profitability trends will be critical to monitor, especially as it scales its custom AI solutions and consulting offerings.

Valuation And Market Expectations

With a market cap of JPY 17.94 billion and a beta of 2.95, Laboro.AI is viewed as a high-growth, high-volatility play in the AI sector. Investors likely price in significant future expansion, given the company’s niche focus and Japan’s increasing AI adoption. However, valuation multiples should be assessed against peers to gauge relative attractiveness.

Strategic Advantages And Outlook

Laboro.AI’s differentiation lies in its custom AI solutions and consulting expertise, catering to businesses requiring tailored implementations. Its debt-free balance sheet provides resilience, but scalability and competition from global AI providers remain key challenges. The outlook hinges on its ability to expand its client base and maintain technological edge 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