investorscraft@gmail.com

Intrinsic ValueSynspective Inc. (290A.T)

Previous Close¥1,179.00
Intrinsic Value
Upside potential
Previous Close
¥1,179.00

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

Synspective Inc. operates in the Information Technology Services sector, specializing in Synthetic Aperture Radar (SAR) data and remote monitoring solutions. The company leverages small-sized SAR satellites to deliver high-resolution imagery and analytics, enabling real-time monitoring of human activity across large geographic areas, unaffected by weather or time constraints. Its technology integrates satellite constellations, big data, and machine learning, catering primarily to government agencies and commercial clients requiring precise geospatial intelligence. Synspective differentiates itself through proprietary satellite technology and data integration capabilities, positioning it as a niche player in the rapidly evolving Earth observation market. The company’s focus on SAR-based solutions provides a competitive edge in sectors like disaster management, infrastructure monitoring, and defense, where persistent, all-weather surveillance is critical. Despite being a relatively young entrant, Synspective’s innovative approach and strategic partnerships enhance its market credibility and growth potential in the global remote sensing industry.

Revenue Profitability And Efficiency

Synspective reported revenue of JPY 2.32 billion for the fiscal year ending December 2024, reflecting its early-stage commercialization efforts. However, the company remains unprofitable, with a net loss of JPY 3.59 billion, driven by high R&D and capital expenditures. Operating cash flow was negative at JPY 1.80 billion, underscoring the cash-intensive nature of its satellite deployment and data infrastructure development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -33.19 highlights significant earnings challenges amid heavy investment in technology and satellite infrastructure. Capital expenditures totaled JPY 7.34 billion, indicating aggressive expansion of its satellite constellation and data processing capabilities. While these investments are critical for long-term growth, they currently weigh on capital efficiency and near-term profitability.

Balance Sheet And Financial Health

Synspective maintains a solid liquidity position with JPY 14.24 billion in cash and equivalents, providing a buffer against ongoing operational losses. Total debt stands at JPY 7.29 billion, suggesting moderate leverage. The balance sheet reflects a growth-focused strategy, with substantial investments in satellite assets and technology, though sustained losses may necessitate additional funding in the medium term.

Growth Trends And Dividend Policy

Synspective is in a high-growth phase, prioritizing technology deployment and market expansion over shareholder returns, as evidenced by its JPY 0 dividend per share. Revenue growth potential is tied to broader adoption of SAR-based solutions, particularly in government and infrastructure sectors. However, the path to profitability remains uncertain given the capital-intensive nature of its business model.

Valuation And Market Expectations

With a market capitalization of JPY 171.51 billion, Synspective trades at a premium relative to its current revenue, reflecting investor optimism about its long-term potential in the Earth observation market. The high beta of 7.06 indicates significant volatility, aligning with its growth-stage profile and sensitivity to sector-specific developments.

Strategic Advantages And Outlook

Synspective’s strategic advantages lie in its proprietary SAR technology and first-mover potential in niche applications like disaster response and defense. The outlook hinges on successful commercialization and scaling of its satellite network, though execution risks and funding requirements remain key challenges. Partnerships with government agencies and expansion into commercial markets could drive future growth.

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