investorscraft@gmail.com

Intrinsic ValueQuantum Solutions Co.,Ltd. (2338.T)

Previous Close¥211.00
Intrinsic Value
Upside potential
Previous Close
¥211.00

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

Quantum Solutions Co., Ltd. operates across diversified segments, including IT system solutions, content development, and eyelash care services, positioning itself as a hybrid technology and lifestyle company. Its core IT business focuses on system consulting, integration, and outsourced software development, catering to enterprise clients requiring digital transformation. The company also runs a niche but growing eyelash extension salon and cosmetics business, leveraging Japan’s beauty industry demand. While its IT services align with broader tech sector trends, its eyelash care segment differentiates it from pure-play IT firms. The company’s EV business, though nascent, reflects strategic experimentation in high-growth areas. Market positioning remains challenged by its small scale and operational losses, but diversification could mitigate sector-specific risks.

Revenue Profitability And Efficiency

The company reported revenue of JPY 698 million but recorded a net loss of JPY 317 million, reflecting operational inefficiencies and potential cost overruns. Negative operating cash flow (JPY 521 million) and minimal capital expenditures (JPY 207,000) suggest limited near-term growth investments. The absence of debt is a positive, but cash reserves (JPY 136 million) appear insufficient to sustain prolonged losses without additional financing.

Earnings Power And Capital Efficiency

Diluted EPS of -JPY 7.13 underscores weak earnings power, likely due to underutilized assets or high fixed costs. The lack of debt implies no interest burden, but negative cash flow raises concerns about capital allocation. The beta of -0.69 indicates low correlation with broader markets, possibly due to its unconventional business mix.

Balance Sheet And Financial Health

The balance sheet shows JPY 136 million in cash against no debt, providing short-term liquidity but limited resilience given persistent cash burn. Equity reliance for funding is evident, but further losses may necessitate capital raises. Asset-light operations in IT and beauty services reduce leverage risks, but profitability remains critical for sustainability.

Growth Trends And Dividend Policy

Growth prospects are uncertain, with no dividends (JPY 0 per share) reflecting reinvestment needs or earnings constraints. The EV segment could offer future upside, but current performance hinges on stabilizing core operations. Shareholder returns are secondary to operational turnaround efforts.

Valuation And Market Expectations

The JPY 22.1 billion market cap appears speculative, pricing in potential diversification benefits despite losses. Negative earnings and cash flow suggest skepticism about near-term profitability, though the unique business mix may attract niche investors.

Strategic Advantages And Outlook

Quantum Solutions’ dual focus on IT and beauty services provides diversification but risks spreading resources thin. Success depends on improving IT project margins and scaling its eyelash care segment. The EV venture adds optionality but requires careful execution. Neutral outlook until profitability trends reverse.

Sources

Company filings, Bloomberg

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