investorscraft@gmail.com

Intrinsic ValueAsiaQuest Co., Ltd. (4261.T)

Previous Close¥4,095.00
Intrinsic Value
Upside potential
Previous Close
¥4,095.00

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

AsiaQuest Co., Ltd. operates in the competitive Information Technology Services sector, specializing in digital transformation (DX) solutions. The company provides a comprehensive suite of services, including DX consulting, IoT and AI systems integration, and cloud deployment support for major platforms like AWS, Microsoft Azure, and Google Cloud. Its offerings extend to web and app development, as well as UI/UX design, positioning it as a versatile player in Japan's growing tech services market. AsiaQuest differentiates itself through a client-centric approach, catering to businesses seeking end-to-end digital modernization. The company’s focus on emerging technologies like AI and IoT aligns with global digital transformation trends, enhancing its relevance in an increasingly cloud-driven economy. While it faces competition from larger IT service providers, AsiaQuest’s niche expertise and agile service model allow it to carve out a sustainable market position. Its international presence, though limited, provides additional growth avenues beyond the domestic Japanese market.

Revenue Profitability And Efficiency

AsiaQuest reported revenue of JPY 4.06 billion for the fiscal year ending December 2024, with net income of JPY 295 million, reflecting a net margin of approximately 7.3%. Operating cash flow stood at JPY 521 million, indicating healthy cash generation relative to earnings. Capital expenditures of JPY 213 million suggest moderate reinvestment, aligning with its asset-light service model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 198.99 demonstrates solid earnings power relative to its market cap. With a beta of 1.258, AsiaQuest exhibits higher volatility than the broader market, likely due to its growth-oriented tech exposure. The absence of significant debt (JPY 179 million) supports efficient capital deployment without excessive leverage.

Balance Sheet And Financial Health

AsiaQuest maintains a robust balance sheet, with JPY 1.52 billion in cash and equivalents, providing ample liquidity. Total debt is minimal at JPY 179 million, resulting in a conservative leverage profile. The company’s financial health appears stable, supported by positive operating cash flow and a strong cash position.

Growth Trends And Dividend Policy

AsiaQuest’s growth is tied to Japan’s accelerating digital transformation demand, though its international expansion remains nascent. The company does not currently pay dividends, reinvesting earnings into business development. This aligns with its growth-stage focus, prioritizing scalability over shareholder payouts.

Valuation And Market Expectations

With a market cap of JPY 3.31 billion, AsiaQuest trades at a P/E multiple of approximately 11.2x based on diluted EPS. Its valuation reflects investor expectations for sustained growth in Japan’s DX sector, though competitive pressures may temper upside potential.

Strategic Advantages And Outlook

AsiaQuest’s strategic advantage lies in its specialized DX and cloud integration expertise, positioning it to capitalize on Japan’s tech adoption wave. However, execution risks and competition from larger IT firms remain challenges. The outlook hinges on its ability to scale services while maintaining profitability in a dynamic market.

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