investorscraft@gmail.com

Intrinsic ValueInforich Inc. (9338.T)

Previous Close¥1,827.00
Intrinsic Value
Upside potential
Previous Close
¥1,827.00

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

Inforich Inc. operates in the specialty business services sector, primarily focusing on portable power bank sharing through its ChargeSPOT service, a critical infrastructure for mobile device users in Japan. The company has diversified into digital signage, advertising, and data analytics, leveraging its network to offer targeted marketing solutions. Its hardware and software development capabilities support its core operations, ensuring seamless service delivery. Inforich has carved a niche in Japan's urban centers, where demand for on-the-go charging solutions is high due to dense populations and heavy mobile usage. The company's consulting and marketing services further enhance its value proposition, creating additional revenue streams. While competition exists in the power-sharing space, Inforich's early-mover advantage and localized expertise position it as a key player in Japan's evolving mobility and convenience services market.

Revenue Profitability And Efficiency

Inforich reported revenue of JPY 10.7 billion for FY 2024, with net income reaching JPY 2.06 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 3.94 billion, indicating strong operational efficiency. Capital expenditures of JPY -1.63 billion suggest ongoing investments in infrastructure and technology to support growth. The company’s ability to generate positive cash flow while expanding its asset base underscores its disciplined financial management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 200.63 highlights Inforich’s earnings power, supported by its scalable power bank sharing model and ancillary services. The company’s capital efficiency is evident in its ability to monetize its network while maintaining profitability. With no dividend payouts, earnings are likely reinvested into growth initiatives, reinforcing its market position and technological edge.

Balance Sheet And Financial Health

Inforich maintains a solid liquidity position with JPY 4.43 billion in cash and equivalents, though total debt of JPY 9.01 billion indicates leverage. The balance sheet reflects a strategic use of debt to fund expansion, with operating cash flow providing coverage. The company’s financial health appears stable, but monitoring debt levels relative to cash generation will be critical moving forward.

Growth Trends And Dividend Policy

Inforich’s growth is driven by increasing adoption of its power bank sharing services and expansion into adjacent digital and advertising markets. The company does not currently pay dividends, opting instead to reinvest profits into scaling operations and enhancing its technological infrastructure. This aligns with its focus on capturing market share in Japan’s growing convenience services sector.

Valuation And Market Expectations

With a market cap of JPY 29.36 billion and a low beta of 0.132, Inforich is perceived as a relatively stable investment within its niche. The valuation reflects expectations of sustained growth in its core and ancillary businesses, though investor sentiment may hinge on execution risks and competitive dynamics in the power-sharing space.

Strategic Advantages And Outlook

Inforich benefits from its first-mover advantage in Japan’s power bank sharing market and its integrated service offerings. The outlook remains positive, supported by urbanization trends and rising mobile dependency. However, scalability beyond Japan and technological advancements will be key to long-term success. The company’s ability to innovate and diversify revenue streams will likely determine its trajectory in the coming years.

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