investorscraft@gmail.com

Intrinsic ValueCollabos Corporation (3908.T)

Previous Close¥395.00
Intrinsic Value
Upside potential
Previous Close
¥395.00

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

Collabos Corporation operates in the competitive Information Technology Services sector, specializing in cloud-based call center solutions. The company’s core revenue model revolves around subscription-based services, including its flagship @nyplace IP telephone exchange and COLLABOS PHONE IP-PBX/CTI system, alongside CRM, marketing, and AI-driven voice recognition tools. Its diversified product suite targets businesses seeking scalable, integrated communication platforms, positioning Collabos as a niche player in Japan’s growing cloud telephony market. The company’s offerings, such as GROWCE and Challbo, emphasize automation and data analytics, catering to enterprises optimizing customer engagement. Despite its innovative portfolio, Collabos faces intense competition from global SaaS providers and domestic rivals, requiring continuous R&D investment to maintain relevance. Its Tokyo headquarters and localized expertise provide a regional advantage, but scalability beyond Japan remains untested.

Revenue Profitability And Efficiency

Collabos reported revenue of JPY 2.15 billion for FY2024, but net income stood at a loss of JPY 798 million, reflecting operational challenges. Negative diluted EPS of JPY -177.81 underscores profitability pressures, likely tied to high R&D or customer acquisition costs. Operating cash flow of JPY 104 million suggests some liquidity, though capital expenditures of JPY -361 million indicate aggressive reinvestment, potentially straining short-term margins.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely exacerbated by competitive pricing or inefficient cost structures. However, JPY 1.18 billion in cash reserves provides a buffer for restructuring. The absence of dividend payouts aligns with reinvestment priorities, but sustained losses could erode investor confidence unless operational turnaround materializes.

Balance Sheet And Financial Health

Collabos maintains a solid liquidity position with JPY 1.18 billion in cash against JPY 442 million in total debt, suggesting manageable leverage. The negative net income, however, raises concerns about long-term solvency if losses persist. Capital expenditures exceeding operating cash flow indicate reliance on reserves or external funding, warranting scrutiny over future cash burn rates.

Growth Trends And Dividend Policy

Top-line growth potential hinges on adoption of its cloud-based solutions, but recent losses signal execution risks. The lack of dividends reflects a focus on growth, yet profitability must improve to justify this strategy. Market expansion or product differentiation could drive future revenue, but current trends suggest a need for cost rationalization.

Valuation And Market Expectations

With a market cap of JPY 1.51 billion and negative earnings, Collabos trades on speculative growth prospects rather than fundamentals. The negative beta (-0.034) implies low correlation to broader markets, possibly due to its niche focus. Investors likely await proof of scalability or margin improvement before assigning higher valuations.

Strategic Advantages And Outlook

Collabos’s deep expertise in cloud telephony and CRM tools offers differentiation, but profitability challenges and competition cloud its outlook. Success depends on leveraging its AI-driven services like AmiVoice and expanding beyond Japan. Near-term risks include cash flow volatility, while long-term potential rests on capturing enterprise demand for integrated communication platforms.

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