Stock 4488 AI INSIDE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials AI inside Inc.

Equities

4488

JP3160040006

Software

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 EDT 		5-day change 1st Jan Change
6,120 JPY -0.49% Intraday chart for AI inside Inc. 0.00% -5.56%
2023 Tranche Update on Showcase Inc.'s Equity Buyback Plan announced on July 20, 2023. CI
2023 Showcase Inc.'s Equity Buyback announced on July 20, 2023, has closed with 1,612,900 shares, representing 18.82% for ¥600 million. CI

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 58,684 135,348 20,310 16,757 24,128 - -
Enterprise Value (EV) 1 56,250 132,132 17,491 15,137 24,128 24,128 24,128
P/E ratio 124 x 78.8 x 49 x -32.2 x 37.1 x 43.1 x 29.8 x
Yield - - - - - - -
Capitalization / Revenue 36.9 x 29.4 x 6.14 x 4.41 x 5.61 x 4.64 x 3.77 x
EV / Revenue 36.9 x 29.4 x 6.14 x 4.41 x 5.61 x 4.64 x 3.77 x
EV / EBITDA 126,118,870 x - - - - - -
EV / FCF 123,085,066 x - -67,031,159 x 24,110,233 x - - -
FCF Yield 0% - -0% 0% - - -
Price to Book 24.9 x 32.2 x 4.31 x 3.85 x 4.83 x 4.34 x 3.79 x
Nbr of stocks (in thousands) 3,645 3,807 3,847 3,929 3,943 - -
Reference price 2 16,100 35,550 5,280 4,265 6,120 6,120 6,120
Announcement Date 20-05-13 21-05-12 22-05-12 23-05-12 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 445.3 1,591 4,597 3,310 3,802 4,300 5,200 6,400
EBITDA - 465.3 - - - - - -
EBIT 1 - 432 2,360 569 283 510 720 1,030
Operating Margin - 27.15% 51.34% 17.19% 7.44% 11.86% 13.85% 16.09%
Earnings before Tax (EBT) 1 - 409 2,339 563 -405 590 700 1,010
Net income 1 -182.9 419 1,660 411 -518 650 560 810
Net margin -41.08% 26.34% 36.11% 12.42% -13.62% 15.12% 10.77% 12.66%
EPS 2 -60.62 129.7 450.9 107.7 -132.5 164.9 142.0 205.5
Free Cash Flow - 476.8 - -303 695 - - -
FCF margin - 29.97% - -9.15% 18.28% - - -
FCF Conversion (EBITDA) - 102.46% - - - - - -
FCF Conversion (Net income) - 113.79% - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 19-11-21 20-05-13 21-05-12 22-05-12 23-05-12 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 978 1,948 1,703 778 874 1,792 979 1,002 2,022 1,082
EBITDA - - - - - - - - - - -
EBIT 1 - 253 1,011 298 115 109 157 29 65 193 156
Operating Margin - 25.87% 51.9% 17.5% 14.78% 12.47% 8.76% 2.96% 6.49% 9.55% 14.42%
Earnings before Tax (EBT) 1 - - 1,010 290 111 106 147 -657 60 280 156
Net income 1 - - 600 191 76 99 124 -683 13 322 151
Net margin - - 30.8% 11.22% 9.77% 11.33% 6.92% -69.77% 1.3% 15.92% 13.96%
EPS 2 - - 166.2 50.32 19.86 25.72 32.04 -175.3 3.390 81.93 38.49
Dividend per Share - - - - - - - - - - -
Announcement Date - 20-05-13 20-11-11 21-11-10 22-02-10 22-08-12 22-11-14 23-02-13 23-08-14 23-11-13 24-02-13
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - 2,434 3,216 2,819 1,620 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - 477 - -303 695 - - -
ROE (net income / shareholders' equity) - 28.9% 51% 9.2% -11.4% 13.9% 10.6% 13.6%
ROA (Net income/ Total Assets) - - 44.7% 7.86% 4.13% 9.2% 7% 8.8%
Assets 1 - - 3,718 5,226 -12,554 7,065 8,000 9,205
Book Value Per Share 2 - 648.0 1,104 1,225 1,108 1,268 1,410 1,616
Cash Flow per Share - 140.0 470.0 143.0 -94.00 - - -
Capex - 78.1 200 95 98 - - -
Capex / Sales - 4.91% 4.35% 2.87% 2.58% - - -
Announcement Date 19-11-21 20-05-13 21-05-12 22-05-12 23-05-12 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for AI inside Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
AI INSIDE INC. Stock AI inside Inc.
-5.56% 153M
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 4488 Stock
  4. Financials AI inside Inc.