investorscraft@gmail.com

Intrinsic ValueSUSMED, Inc. (4263.T)

Previous Close¥926.00
Intrinsic Value
Upside potential
Previous Close
¥926.00

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

SUSMED, Inc. operates in the digital therapeutics (DTx) space, specializing in smartphone-based applications targeting chronic conditions such as insomnia, breast cancer, and kidney disease. The company leverages its proprietary development platform to create clinically validated therapeutic apps, positioning itself at the intersection of healthcare and technology. Unlike traditional pharmaceutical firms, SUSMED focuses on software-driven interventions, which offer scalability and lower marginal costs once developed. Its revenue streams include app sales, platform licensing, and medical data consulting, reflecting a diversified approach within the niche DTx market. The company’s early-mover advantage in Japan’s nascent DTx sector provides a competitive edge, though adoption barriers and regulatory hurdles remain challenges. SUSMED’s strategic partnerships with healthcare providers and emphasis on clinical validation strengthen its credibility in a market increasingly prioritizing evidence-based digital health solutions. However, its growth is contingent on broader acceptance of DTx by payers and providers, as well as reimbursement policies catching up with technological innovation.

Revenue Profitability And Efficiency

SUSMED reported revenue of ¥343 million for FY2024, underscoring its early-stage commercialization efforts. The company remains unprofitable, with a net loss of ¥357 million, reflecting heavy R&D and market-entry costs typical of digital health startups. Operating cash flow was negative ¥231 million, though a robust cash position of ¥4.8 billion provides runway to fund growth initiatives. Capital expenditures were minimal at ¥9.3 million, aligning with its asset-light software model.

Earnings Power And Capital Efficiency

The company’s negative EPS of ¥-21.41 highlights its pre-earnings phase, with losses driven by upfront investments in clinical validation and platform development. Zero debt and a cash-heavy balance sheet suggest disciplined capital allocation, but sustained losses may necessitate future fundraising. SUSMED’s capital efficiency hinges on scaling its existing apps and securing recurring revenue from platform licensing or subscriptions.

Balance Sheet And Financial Health

SUSMED maintains a strong liquidity position with ¥4.8 billion in cash and no debt, providing flexibility to navigate its growth stage. The absence of leverage reduces financial risk, though reliance on equity financing could dilute shareholders if losses persist. Its asset-light model minimizes fixed obligations, but the balance sheet’s strength will depend on achieving revenue traction to offset burn rates.

Growth Trends And Dividend Policy

Growth is tied to adoption of its DTx apps and expansion into new therapeutic areas, with Japan’s regulatory environment playing a pivotal role. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Investor returns are likely to be capital-appreciation driven, contingent on regulatory milestones and partnerships accelerating revenue scalability.

Valuation And Market Expectations

At a market cap of ¥9.6 billion, SUSMED trades at ~28x revenue, reflecting high growth expectations for its DTx pipeline. The beta of 1.43 indicates volatility, typical of early-stage healthcare tech firms. Valuation assumes successful execution, with risks including slower-than-expected reimbursement approvals or competition from global DTx players entering Japan.

Strategic Advantages And Outlook

SUSMED’s first-mover status in Japan’s DTx market and focus on clinically validated apps differentiate it from wellness-focused digital health peers. Near-term success depends on securing reimbursement pathways and demonstrating cost-effectiveness to payers. Long-term, the company could benefit from global DTx trends, though execution risks and capital needs remain critical watchpoints.

Sources

Company filings, market data

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