investorscraft@gmail.com

Intrinsic Valuekubell Co., Ltd. (4448.T)

Previous Close¥354.00
Intrinsic Value
Upside potential
Previous Close
¥354.00

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

Chatwork Co., Ltd. operates in the competitive business communication software sector, specializing in cloud-based chat solutions tailored for enterprises. The company’s flagship product, Chatwork, facilitates team collaboration through messaging, file sharing, and task management, targeting small to medium-sized businesses in Japan and expanding internationally. Its secondary segment, Security, focuses on distributing software solutions to enhance data protection, aligning with growing cybersecurity demands. Despite a crowded market dominated by global players like Slack and Microsoft Teams, Chatwork differentiates itself with localized features and a strong foothold in the Japanese corporate sector. The company’s revenue model relies on subscription-based SaaS offerings, providing recurring income but facing pressure from free or low-cost alternatives. Its market position remains niche, leveraging regional expertise but challenged by scalability and profitability hurdles in a high-growth industry.

Revenue Profitability And Efficiency

Chatwork reported revenue of JPY 8.47 billion for FY 2024, reflecting its established presence in the business communication tools market. However, the company posted a net loss of JPY 1.17 billion, indicating ongoing challenges in achieving profitability. Operating cash flow stood at JPY 1.48 billion, suggesting some operational efficiency, but capital expenditures were minimal at JPY -10 million, signaling limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -28.58 underscores its current lack of earnings power, driven by net losses. With negative net income, capital efficiency remains strained, though the positive operating cash flow provides a partial offset. The absence of significant capital expenditures suggests a cautious approach to expansion, potentially limiting future scalability.

Balance Sheet And Financial Health

Chatwork maintains a moderate financial position, with JPY 2.91 billion in cash and equivalents against JPY 1.16 billion in total debt. This liquidity cushion provides short-term stability, but persistent losses could pressure its balance sheet over time. The debt level is manageable relative to cash reserves, but sustained profitability improvements are needed to ensure long-term solvency.

Growth Trends And Dividend Policy

Growth trends are muted, with the company prioritizing cost management over aggressive expansion. No dividends were distributed, reflecting its focus on preserving capital amid operational challenges. The lack of dividend payouts aligns with its current unprofitable status and reinvestment needs, though this may deter income-focused investors.

Valuation And Market Expectations

With a market cap of JPY 19.28 billion, Chatwork trades at a premium to its revenue, reflecting investor expectations for future growth in the SaaS sector. However, its negative beta of -1.512 suggests atypical volatility, potentially linked to its niche market dynamics or speculative trading activity. Market sentiment appears mixed, balancing growth potential against profitability concerns.

Strategic Advantages And Outlook

Chatwork’s regional expertise and localized product offerings provide a competitive edge in Japan, but global scalability remains uncertain. The company’s outlook hinges on improving profitability while navigating intense competition. Success will depend on its ability to monetize its user base effectively and expand its security solutions segment, though execution risks persist in a rapidly evolving industry.

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