investorscraft@gmail.com

Intrinsic ValueAI Partners Financial Inc. (7345.T)

Previous Close¥818.00
Intrinsic Value
Upside potential
Previous Close
¥818.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AI Partners Financial Inc. operates in the financial services sector, specializing in financial instruments intermediation. The company, formerly known as i-Brain Co., Ltd., rebranded in 2009 to reflect its strategic pivot toward leveraging AI in financial services. Headquartered in Yokohama, Japan, it primarily serves the domestic market, offering intermediary services that connect investors with financial products, including asset management solutions. The firm’s niche lies in integrating technology to streamline financial transactions, though its market share remains modest compared to larger asset management players. In a competitive industry dominated by established institutions, AI Partners Financial differentiates itself through agility and technological adaptation, targeting retail and institutional clients seeking innovative financial intermediation. However, its scale limits its ability to compete directly with global or large domestic asset managers, positioning it as a specialized player in Japan’s fragmented financial landscape.

Revenue Profitability And Efficiency

For FY 2024, AI Partners Financial reported revenue of JPY 3.73 billion, with net income of JPY 7.43 million, reflecting thin margins in its intermediation business. The diluted EPS of JPY 2.26 underscores modest earnings power, while operating cash flow of JPY 14.49 million suggests limited liquidity generation. Capital expenditures were minimal at JPY -3.6 million, indicating low reinvestment needs but also constrained growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power appears subdued, with net income representing only 0.2% of revenue. The lack of significant capital expenditures hints at a lean operational model, but the low net income margin raises questions about scalability. Cash flow from operations, though positive, is insufficient to drive substantial expansion or technological upgrades without external financing.

Balance Sheet And Financial Health

AI Partners Financial maintains a conservative balance sheet, with JPY 518.73 million in cash and equivalents against JPY 24.01 million in total debt, indicating strong liquidity. The negligible debt load suggests low financial risk, though the company’s limited profitability may constrain its ability to leverage growth opportunities or weather prolonged market downturns.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and net income reflecting stagnation. The dividend payout of JPY 4 per share signals a commitment to shareholder returns, but the sustainability of this policy depends on improved profitability. Without clear catalysts for expansion, the company’s growth trajectory remains uncertain.

Valuation And Market Expectations

With a market cap of JPY 1.79 billion and a beta of 0.566, the stock exhibits low volatility but also limited investor enthusiasm. The modest valuation reflects skepticism about earnings growth, though the dividend yield may appeal to income-focused investors in Japan’s low-interest-rate environment.

Strategic Advantages And Outlook

AI Partners Financial’s strategic advantage lies in its niche focus on AI-driven financial intermediation, but its small scale and thin margins pose challenges. The outlook hinges on its ability to scale operations or carve out a defensible niche in Japan’s competitive financial services sector. Without significant technological differentiation or market expansion, growth prospects appear constrained.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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