investorscraft@gmail.com

Intrinsic ValueMobilus Corporation (4370.T)

Previous Close¥388.00
Intrinsic Value
Upside potential
Previous Close
¥388.00

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

Mobilus Corporation operates in the Software - Application sector, specializing in SaaS-based solutions for contact centers. The company’s core offerings include MOBI AGENT, MOBI BOT, MOBI VOICE, and MOBI CAST, which enhance customer support through manned chat, chatbots, voice bots, and LINE-based content distribution. Additionally, its Visual IVR, Security Suite, and MooA AI system streamline contact center operations, targeting efficiency and automation. Mobilus serves businesses seeking to modernize customer engagement with scalable, cloud-native tools. Positioned in Japan’s competitive tech landscape, the company differentiates itself through rapid deployment capabilities, such as launching automated telephone services in minutes. Its focus on AI-driven operational support and multi-channel integration aligns with growing demand for digital customer service solutions. However, the firm faces challenges from larger global SaaS providers and must continuously innovate to maintain relevance in a dynamic market.

Revenue Profitability And Efficiency

Mobilus reported revenue of JPY 1.53 billion for FY 2024, but net income stood at a loss of JPY 731.7 million, reflecting operational challenges. Diluted EPS was negative JPY 125.18, indicating strained profitability. Operating cash flow was marginally positive at JPY 32.2 million, while capital expenditures totaled JPY 317.3 million, suggesting ongoing investments in product development and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the current fiscal year. Capital efficiency appears constrained, with significant expenditures outweighing operating cash flow. Mobilus’s ability to monetize its SaaS offerings and scale profitably remains unproven, requiring improved cost management or revenue acceleration to achieve sustainable returns.

Balance Sheet And Financial Health

Mobilus maintains a solid liquidity position with JPY 1.35 billion in cash and equivalents, offset by JPY 372.2 million in total debt. The balance sheet suggests moderate leverage, but recurring losses could pressure financial stability if not addressed. The absence of dividends aligns with its focus on reinvestment, though sustained losses may necessitate further capital raises.

Growth Trends And Dividend Policy

Revenue growth trends are unclear given the lack of prior-year comparisons, but the net loss signals unprofitability. Mobilus does not pay dividends, prioritizing operational reinvestment. Future growth hinges on expanding its SaaS adoption and achieving economies of scale, though competitive pressures and high development costs pose risks.

Valuation And Market Expectations

With a market cap of JPY 2.32 billion, Mobilus trades at a premium to its revenue, reflecting investor optimism around its SaaS model. However, negative earnings and high beta (1.095) suggest volatility and speculative interest. Market expectations likely hinge on turnaround potential, but execution risks remain significant.

Strategic Advantages And Outlook

Mobilus’s strategic advantages include its niche focus on AI-driven contact center solutions and rapid deployment capabilities. The outlook depends on its ability to convert technological innovation into profitable growth, but near-term challenges include cost containment and competitive differentiation. Success will require scaling its customer base while improving unit economics.

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