Research

Dawn: Self-funded public-safety cloud provider with buybacks and M&A plans

Dawn Corporation (2303) · Published 2026-11-12 · Beluuga AI Research Team · Independent research

Not investment advice or a solicitation. See Important disclosures below.

Business overview

  • Dawn Corporation, founded in Kobe in 1991, began by selling GeoBase, its software for building geographic information systems (GIS). It has shifted its core business to cloud services (SaaS) that link public-safety and disaster information to maps, sold to fire departments, police headquarters, the Japan Coast Guard and local governments.
  • Its main cloud service is the NET119 emergency-call system, which lets people with speech or hearing impairments call emergency services from a smartphone. Other services include Live119 video emergency reporting, the Live-X video-call system, the DMaCS disaster-information sharing service, crime-prevention and disaster apps, the AED GO defibrillator-delivery service and, from January 2026, a fire-service app called RED.
  • The company reports a single segment, information services, and breaks revenue into cloud usage fees, cloud initial setup, SI (system integration) initial development and maintenance, and license and merchandise sales. Cloud usage fees, a recurring line, are the largest category (see Performance & Balance).
  • Most public-sector work is won through competitive bidding, usually on one-year contracts renewed each year, although some contracts run several years. The company states that many projects are booked toward the end of March, when customers close their fiscal years, so sales are concentrated in its third and fourth quarters.

Investment case

  1. Recurring revenue is growing. The annual securities report for the year to May 2026 states that cloud usage fees rose as existing contracts continued and new customers added contracts, and the first-quarter earnings release for the year to May 2027 again reports higher cloud usage fees (see Performance & Balance).
  2. The company states that it covers all funding needs, including software development and working capital, from its own funds. It plans no major capital expenditure in the year to May 2027 and intends, in principle, to fund M&A from its own funds as well (see Performance & Balance).
  3. One of its stated management policies is to pursue efficient use of capital rather than growth in scale. In the year to May 2026 it acquired treasury shares and paid dividends, its articles allow the board to approve buybacks without a shareholder vote, and the board reports discussing capital measures for shareholder returns and capital efficiency.
  4. The second medium-term plan (years to May 2026 through May 2028) includes a return-on-equity target. The company states that it almost reached its net income target for the final plan year in the first year of the plan and has since raised its targets for the years to May 2027 and May 2028.

Bear case

  1. Customers are mainly local governments and other public bodies, and private customers are limited to infrastructure operators such as power companies. The company states that it expects this dependence to continue, which ties results to public budgets and to policy priorities.
  2. The company states that license sales of GeoBase are now a small part of revenue but that profit still depends heavily on them, and that NET119 accounts for a large part of cloud usage fees. It also states that barriers to entry for its cloud services are not necessarily high.
  3. The updated plan keeps operating profit, ordinary profit and net income for the year to May 2028 at the same level as the year to May 2027. The company cites uncertainty in contract-development orders and in the outlook for inflation as the reasons.
  4. A growing part of the balance sheet is held in investment securities and in shares and bonds of an affiliate, and the company states that it will continue disciplined financial investment to address inflation risk. These assets are exposed to changes in market value (see Performance & Balance).

Catalysts

  • Second-quarter results for the six months to November 30, 2026, and full-year results for the year to May 2027, which the company says will again be weighted toward the third and fourth quarters. The full-year forecast published on July 9, 2026 was left unchanged in the first-quarter release.
  • Progress on the second medium-term plan through the year to May 2028, including any M&A or business alliance, the capital and business alliance with tiwaki Co., Ltd. in edge-AI crime prevention, and new AI-based cloud services.
  • Further capital measures that the board can approve under the articles, such as treasury-share purchases, and the year-end dividend forecast for the year to May 2027 (see Shareholders and Trading liquidity).

Key risks

  • Public-sector dependence: a sudden deterioration in local-government finances, budget cuts or a change in government priorities could reduce orders and contract renewals.
  • Service concentration: if NET119 users switch to a competing system or a different method is adopted to support people with hearing impairments in emergencies, contracts could decline; loss of key GeoBase license customers would also affect profit.
  • Operational risks: outages of the cloud services caused by network failures, server failures, viruses or software defects, product defects leading to damage claims, and scope disputes in contract development that require rework at the company's cost.
  • Small organization: at the end of May 2026 the company had six directors and 66 employees, and it states that some work depends on specific individuals. It also notes that competition for IT staff is intense and that hiring has stalled.

Trading liquidity

Median daily trading value US$0.11mn
Average daily volume 19,182 shares

2025-10-24 to 2026-11-11 (250 trading days). Trading value is daily closing price × daily volume on the Tokyo Stock Exchange.

Assumptions

  • Financial figures on this page come from beluuga.ai's daily data set; trading liquidity is measured over the period shown. We do not use consensus estimates.
  • The company carried out a two-for-one stock split on June 1, 2026, so per-share figures before and after that date must be adjusted to compare. Revenue line items were also reclassified from the start of the year to May 2026, with the prior year restated.
  • Because sales are concentrated in the third and fourth quarters, first-quarter results are not a straightforward guide to the full year. The first-quarter financial statements were not reviewed by an auditor.
  • Qualitative statements are taken from the annual securities report for the year to May 2026 and the first-quarter earnings release for the year to May 2027.

This is independent research. No company paid for or reviewed it. We do not publish ratings, price targets or buy/sell views. Figures on the other slides of this page come from beluuga.ai's daily data set.

Important disclosures

No offer or solicitation. This material is provided for information purposes only. It is not an offer to sell, or a solicitation of an offer to buy, any security or other financial instrument in the United States or in any other jurisdiction, and it is not a recommendation to buy, sell or hold any security. It is not directed at, and may not be relied on by, any person in any jurisdiction where its publication or availability would be contrary to law or regulation.

Not investment advice. This material is general and impersonal. It does not take into account the investment objectives, financial situation or particular needs of any reader, and it is not tailored to any person. It is published to all readers on the same terms and on a regular basis, and no reader receives advice on the merits of any security for their own account. Readers should make their own independent decisions and consult their own legal, tax, accounting and investment advisers before making any investment.

Regulatory status. Beluuga AI, Inc. is not registered with the U.S. Securities and Exchange Commission (SEC) or any state securities authority as an investment adviser under the Investment Advisers Act of 1940, is not registered as a broker-dealer under the Securities Exchange Act of 1934, and is not a member of the Financial Industry Regulatory Authority (FINRA). It is not registered as a Financial Instruments Business Operator under Japan's Financial Instruments and Exchange Act. This material is not a research report prepared by a FINRA member firm and is not subject to FINRA Rule 2241, Regulation Analyst Certification (Regulation AC) or the other U.S. rules that govern broker-dealer research. The SEC, FINRA and the Financial Services Agency of Japan have not reviewed, approved or passed on the merits or accuracy of this material.

European Union and European Economic Area. Beluuga AI, Inc. is not authorised or supervised by any national competent authority in the European Union or the European Economic Area, including under the Markets in Financial Instruments Directive (MiFID II). This material is not investment advice, a personal recommendation or investment research within the meaning of MiFID II, and it is not a prospectus or other offering document under the Prospectus Regulation (EU) 2017/1129. It has not been prepared in accordance with the requirements of Regulation (EU) No 596/2014 (the Market Abuse Regulation) for investment recommendations and is not intended to be relied on as one.

United Kingdom. Beluuga AI, Inc. is not authorised or regulated by the Financial Conduct Authority (FCA). This material has not been approved by an authorised person for the purposes of section 21 of the Financial Services and Markets Act 2000 and is not intended as an invitation or inducement to engage in investment activity.

Singapore. Beluuga AI, Inc. does not hold a capital markets services licence under the Securities and Futures Act 2001 or a financial adviser's licence under the Financial Advisers Act 2001, and is not regulated by the Monetary Authority of Singapore (MAS). This material is not an offer or invitation for subscription or purchase of securities, has not been registered as a prospectus with the MAS, and is not advice on investment products within the meaning of the Financial Advisers Act 2001.

Other jurisdictions. Beluuga AI, Inc. is not licensed or registered to provide investment advice or dealing services in any jurisdiction. Readers are responsible for complying with the laws and regulations that apply to them where they are located.

Securities of Japanese issuers. The securities discussed are issued by companies incorporated in Japan and listed on the Tokyo Stock Exchange. They may not be registered under the U.S. Securities Act of 1933, and the issuers may not be subject to the periodic reporting requirements of the Securities Exchange Act of 1934. Information about these issuers may be less extensive than information about U.S. issuers, and their financial statements are prepared under Japanese GAAP, IFRS or U.S. GAAP as each issuer elects. U.S. persons may face restrictions, tax consequences and practical limits on buying, holding or selling these securities. Investments in non-U.S. securities involve risks that include currency movements, lower trading liquidity, and differences in market practice, corporate governance and legal protection.

Currency. Amounts shown in US$ are converted from Japanese yen at a mid-market rate for convenience only. They are not the amounts an investor would receive, and changes in exchange rates may cause the value of a yen-denominated investment to fall in US$ terms even if its value in yen does not.

Sources, accuracy and forward-looking statements. This material is based on the issuers' public disclosure documents and on market data, and it was prepared with the assistance of AI tools and reviewed by the Beluuga AI Research Team. We believe the sources to be reliable but do not guarantee that the information is accurate, complete or current, and the material may contain errors. Statements about the future, including catalysts and risks, are assumptions and are not guarantees; actual results may differ materially. Past performance is not a guide to future performance. The material speaks only as of its date, and we have no obligation to update it. Where the issuer's original disclosure is in Japanese, the Japanese original prevails over any English description given here.

Interests. Beluuga AI, Inc., its affiliates, and their officers and employees may hold, buy or sell securities of the companies discussed, and may provide services to those companies or to other parties with interests in them. Where a company paid for the research, this is stated at the top of this page and above.

Limitation of liability. To the fullest extent permitted by law, neither Beluuga AI, Inc. nor its affiliates accept any liability for any loss arising from the use of this material or its contents. This material may not be reproduced or redistributed, in whole or in part, without our prior written consent, except through the share functions on this page.

Overview
Information & Communication

Dawn Corporation

DAWN Inc. is a Japanese software company specializing in cloud-based GIS (Geographic Information System) solutions primarily targeting public sector clients including police, fire departments, local governments, and social infrastructure operators. Its core SaaS offerings include the NET119 emergency reporting system for people with speech/hearing disabilities, Live119/Live118/Live110 video reporting systems for emergency dispatch, DMaCS disaster information sharing services, and crime/disaster prevention mobile applications deployed by prefectural police and municipalities nationwide. The company also provides GIS platform software licensing (GeoBase/GeoBase.NET) and SI development/maintenance services for utilities and government agencies.

Market Cap
US$50.4M
¥8.04B
EV
US$34.6M
¥5.53B
StockUS$8.47(¥1,353)▲+0.89%
US$1 = ¥159.70 (2026-11-12)
LTM EV/EBITDA
8.1
x
LTM EV/EBIT
8.2
x
LTM PER
16.6
x
LTM PBR
2.7
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-5.6%pt
1001
Nov 13, 25 – Nov 13, 26StockTOPIX
1Jul 9, 26Full-year FY2026/05 earnings announced
MC → EV Bridge
US$50.4M¥8.04BMarket CapUS$0.96M¥0.15B+ DebtUS$10.7M¥1.71B− CashUS$5.98M¥0.96B− Inv. Sec.US$34.6M¥5.53BEV
AI Briefing
DAWN runs Japan's public-safety GIS cloud, led by NET119/Live119 systems sold to police, fire and municipal clients, FY26/5 revenue US$10.6M (¥1.7B) with OP US$4.38M (¥0.7B) (37.8% margin). Self-funded model: no major capex planned, buybacks and dividends ongoing, M&A and AI-service push slated through its plan to May 2028, including a tiwaki alliance in edge-AI crime prevention. Research note flags that growth stays tied to public budgets and renewal of concentrated contracts (notably NET119 and GeoBase licensing), with a rising book of investment securities and affiliate holdings exposed to market-value swings.
Performance & Balance
Revenue 5Y (US$)
US$7.65M¥1.22B'22/5US$8.57M¥1.37B'23/5US$9.39M¥1.50B'24/5US$10.3M¥1.65B'25/5US$10.9M¥1.73B'26/5
EBITDA 5Y (US$)
US$2.52M¥0.40B'22/5US$2.79M¥0.45B'23/5US$3.37M¥0.54B'24/5US$3.63M¥0.58B'25/5US$4.13M¥0.66B'26/5
Net Income 5Y (US$)
US$1.77M¥0.28B'22/5US$2.01M¥0.32B'23/5US$2.43M¥0.39B'24/5US$2.62M¥0.42B'25/5US$2.95M¥0.47B'26/5
Capital Structure
95%
EquityD/E 0.05xDebt
Liquidity vs Debt 5Y (US$)▲ Net Cash
CashInv. Sec.Debt
US$12.8M¥2.05B'22/5US$14.0M¥2.24B'23/5US$15.5M¥2.47B'24/5US$14.9M¥2.37B'25/5US$17.0M¥2.71B'26/5
Shareholders
Top 10 hold 40.8%
1
Masanobu MIYAZAKI
7.75%
2
D Capital Co., Ltd.
7.39%
3
Hiroyo KONDO
6.85%
4
Hikari Tsushin KK Investment Business Limited Liability Partnership
6.53%
5
Sansei Engineering Co., Ltd.
4.68%
6
UHPartners 2 Investment Business Limited Liability Partnership
2.44%
7
Michita TOKUNAGA
1.49%
8
Masaaki NARISAWA
1.31%
9
MSIP CLIENT SECURITIES (Standing Proxy: Morgan Stanley MUFG Securities Co., Ltd.)
1.17%
10
Roku EDAMATSU
1.15%
Management
6 officers
Masanobu MIYAZAKI
Representative Director, President
Apr 1993 Joined ORBIC Inc. Sep 1998 Joined the Company Sep 1998 Appointed General Manager, Sales Department of the Company Jun 2000 Appointed Director and General Manager, Sales Department of the Company Aug 2005 Appointed Representative Director, Vice President of the Company Oct 2009 Appointed Representative Director, President of the Company (current)
1969-07-14
Jun IWATA
Director and General Manager, Administration Division
Oct 1992 Joined Aoyama Audit Corporation (currently PwC Japan LLC) Mar 1996 Registered as Certified Public Accountant Jan 1999 Joined Price Waterhouse Tax Office (currently PricewaterhouseCoopers Tax Corporation) Sep 2001 Appointed Head, Iwata CPA Office (current) Jun 2005 Appointed Outside Audit & Supervisory Board Member, Marche Co., Ltd. (current) Aug 2007 Appointed Outside Audit & Supervisory Board Member of the Company Oct 2008 Appointed Representative Partner, BTJ Tax Corporation (current) Jan 2010 Appointed Outside Audit & Supervisory Board Member, Atra Co., Ltd. (currently Atra Group Co., Ltd.) Mar 2010 Appointed Representative Director, D Capital Co., Ltd. (current) Aug 2011 Appointed Outside Director of the Company Aug 2016 Appointed Director and General Manager, Management Planning Office of the Company Mar 2017 Appointed Outside Director (Audit and Supervisory Committee Member), Atra Co., Ltd. (currently Atra Group Co., Ltd.) (current) Jun 2022 Appointed Director and General Manager, Administration Division of the Company (current)
1969-12-23
Masanao SHINAGAWA
Director and General Manager, Sales Division
Apr 1995 Joined Nippon Telegraph and Telephone Corporation Jul 1999 Joined East Nippon Telegraph and Telephone Corporation Sep 2000 Joined the Company Nov 2009 Appointed Manager, Tokyo Sales Office of the Company Jun 2013 Appointed Executive Officer and General Manager, Tokyo Sales Department of the Company Aug 2016 Appointed Director and General Manager, Sales Division of the Company (current)
1972-12-15
Sang-hwan MIKI
Director (Audit and Supervisory Committee Member)
Apr 1983 Joined Toyo Tanso Co., Ltd. Sep 2003 Appointed Executive Officer of the same company Aug 2008 Appointed Director of the same company Jun 2014 Appointed Representative Director, Kizuna Corporation (current) Aug 2022 Appointed Outside Director (Audit and Supervisory Committee Member) of the Company (current)
1957-12-27
Ikuko YOSHIDA
Director (Audit and Supervisory Committee Member)
Oct 2006 Registered as Attorney-at-law (Osaka Bar Association) Oct 2006 Joined Midosuji Law Office LLP Aug 2018 Joined Keiei Soki Law Office LLP Aug 2018 Appointed Partner of the same firm Aug 2020 Appointed Partner, Exlink Law Office (current) Aug 2022 Appointed Outside Director (Audit and Supervisory Committee Member) of the Company (current) Jun 2023 Appointed Outside Director (Audit and Supervisory Committee Member), Hirano Techseed Co., Ltd. (current)
1982-10-04
Yaeko TATSUMI
Director (Audit and Supervisory Committee Member)
Oct 1994 Joined Asahi Audit Corporation (currently Ernst & Young ShinNihon LLC) Apr 1998 Registered as Certified Public Accountant Sep 2006 Joined Tatsumi CPA Office Oct 2010 Registered as Certified Tax Accountant Feb 2014 Joined Inasei Tax Corporation as Member Jan 2021 Appointed Head, Tatsumi CPA Office (current) Sep 2021 Appointed Representative Partner, Inasei Tax Corporation (current) Aug 2023 Appointed Outside Director (Audit and Supervisory Committee Member) of the Company (current) Aug 2025 Appointed Audit & Supervisory Board Member, Nakakita Seisakusho Co., Ltd. (current)
1971-01-31
Large Shareholding Reports
Hikari Tsushin, Inc.
2026-11-11
6.88%→6.88%
Hikari Tsushin, Inc.
2026-10-27
6.88%→6.88%
Koutsushin Co., Ltd.
2026-10-07
6.88%→6.88%
Mitsuuroko Corporation
2026-08-25
6.88%→6.88%
Koutsushin Co., Ltd.
2026-03-09
6.88%→6.88%
Koutsushin Co., Ltd.
2025-12-08
6.88%→6.88%
Koutsushin Co., Ltd.
2025-11-05
5.91%→6.88%
Koutsushin Co., Ltd.
2025-09-26
5.02%→5.91%
Disclosures
No disclosures
Primary Source Filings
EDINET
2026-11-11
Large Shareholding Report
EDINET
2026-10-27
Large Shareholding Report
TDnet
2026-10-09
株式数に関する適時開示
TDnet
2026-10-08
Q1 Earnings Flash
FY ending May 2027
EDINET
2026-10-07
Large Shareholding Report
TDnet
2026-09-14
株式数に関する適時開示
EDINET
2026-08-25
Large Shareholding Report
EDINET
2026-08-21
Annual Securities Report
Period: Jun 2025 – May 2026
TDnet
2026-07-09
Full-Year Earnings Flash
FY ending May 2026
TDnet
2026-04-09
Q3 Earnings Flash
FY ending May 2026
EDINET
2026-03-09
Large Shareholding Report
EDINET
2026-01-09
Semi-Annual Securities Report
Period: Jun 2025 – May 2026
EDINET
2025-12-08
Large Shareholding Report
EDINET
2025-11-05
Large Shareholding Report
TDnet
2025-10-09
Q1 Earnings Flash
FY ending May 2026
EDINET
2025-09-26
Large Shareholding Report
EDINET
2025-08-25
Annual Securities Report
Period: Jun 2024 – May 2025
TDnet
2025-04-10
Q3 Earnings Flash
FY ending May 2025
EDINET
2025-01-10
Semi-Annual Securities Report
Period: Jun 2024 – May 2025
TDnet
2024-10-10
Q1 Earnings Flash
FY ending May 2025
EDINET
2024-08-29
Annual Securities Report
Period: Jun 2023 – May 2024
EDINET
2024-04-09
Quarterly Securities Report
Period: Dec 2023 – Feb 2024
EDINET
2024-01-12
Quarterly Securities Report
Period: Sep 2023 – Nov 2023
EDINET
2023-10-11
Quarterly Securities Report
Period: Jun 2023 – Aug 2023
EDINET
2023-08-30
Annual Securities Report
Period: Jun 2022 – May 2023
EDINET
2023-04-07
Quarterly Securities Report
Period: Dec 2022 – Feb 2023
EDINET
2023-01-13
Quarterly Securities Report
Period: Sep 2022 – Nov 2022
EDINET
2022-10-07
Quarterly Securities Report
EDINET
2022-08-26
Annual Securities Report
EDINET
2022-04-08
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
Ask me!
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →