investorscraft@gmail.com

Intrinsic ValueVisasQ Inc. (4490.T)

Previous Close¥586.00
Intrinsic Value
Upside potential
Previous Close
¥586.00

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

VisasQ Inc. operates a professional knowledge-sharing platform and consulting services tailored for business and organizational development in Japan. The company specializes in spot consulting services, including interviews, online surveys, and research support, catering primarily to consulting firms, professional service providers, and financial institutions. By leveraging a digital-first approach, VisasQ connects clients with expert insights on demand, positioning itself as a flexible and scalable solution in Japan's knowledge economy. The company's platform-driven model differentiates it from traditional consulting firms by offering faster, more cost-effective access to niche expertise. VisasQ competes in the Industrials sector's Consulting Services industry, where its hybrid approach—combining technology with human expertise—helps it carve out a defensible niche. While Japan's consulting market is mature, VisasQ's focus on agile, project-based engagements allows it to serve clients seeking targeted solutions without long-term commitments. Its market position is further reinforced by its 2012 founding, giving it over a decade of domain experience in a market that values trust and reliability.

Revenue Profitability And Efficiency

VisasQ reported revenue of ¥9.78 billion for FY2025, with net income of ¥477 million, reflecting a net margin of approximately 4.9%. The company generated ¥927.7 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of ¥-290.4 million suggest disciplined reinvestment, aligning with its asset-light platform model. These metrics indicate a balanced focus on growth and operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥51.12 underscores its ability to monetize its platform effectively. With a market cap of ¥7.5 billion, VisasQ trades at a P/E multiple that reflects its growth potential in Japan's consulting sector. The absence of dividends suggests reinvestment into scaling its knowledge-sharing ecosystem, prioritizing long-term value creation over near-term shareholder returns.

Balance Sheet And Financial Health

VisasQ maintains a robust liquidity position with ¥4.6 billion in cash and equivalents against ¥2.98 billion in total debt, indicating a conservative leverage profile. The company's balance sheet supports its growth strategy, with ample flexibility to fund organic expansion or strategic acquisitions in the fragmented consulting services market.

Growth Trends And Dividend Policy

VisasQ's revenue growth trajectory aligns with increasing demand for on-demand expertise in Japan's corporate sector. The company does not currently pay dividends, opting instead to reinvest cash flows into platform enhancements and market expansion. This strategy is consistent with its stage as a growth-oriented player in a competitive but expanding niche.

Valuation And Market Expectations

With a beta of 1.13, VisasQ exhibits slightly higher volatility than the broader market, reflecting its growth-stock characteristics. Investors appear to price in expectations for continued platform adoption and margin improvement, given its hybrid consulting-tech positioning in a traditionally labor-intensive industry.

Strategic Advantages And Outlook

VisasQ's key advantage lies in its ability to bridge Japan's traditional consulting industry with digital efficiency. The outlook remains positive as corporations increasingly seek flexible expertise solutions, though competition from global platforms and legacy firms poses risks. Its capital-light model and strong cash position provide resilience amid economic uncertainty.

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