investorscraft@gmail.com

Intrinsic ValueInstitute for Q-shu Pioneers of Space, Inc (5595.T)

Previous Close¥1,736.00
Intrinsic Value
Upside potential
Previous Close
¥1,736.00

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

Institute for Q-shu Pioneers of Space, Inc. operates in the aerospace and defense sector, focusing on satellite-related technologies and services. The company engages in R&D, manufacturing, and sales of satellites, onboard equipment, and ground systems, alongside providing data services and technical consultation. Its diversified revenue streams include hardware sales, software solutions, and educational initiatives, positioning it as an emerging player in Japan's growing space technology market. The firm targets both commercial and governmental clients, leveraging its expertise in precision instruments and communication networks to carve a niche in the competitive space industry. With Japan's increasing investment in space exploration and satellite infrastructure, the company is well-placed to capitalize on domestic and regional demand for advanced space technologies.

Revenue Profitability And Efficiency

The company reported revenue of JPY 1.65 billion for FY 2024, reflecting its early-stage commercialization efforts. However, net income stood at a loss of JPY 427 million, with diluted EPS of -JPY 11.75, indicating ongoing investment in R&D and operational scaling. Operating cash flow was positive at JPY 707 million, but significant capital expenditures (JPY -3.72 billion) suggest aggressive infrastructure and technology development.

Earnings Power And Capital Efficiency

Negative earnings highlight the firm's pre-profitability phase, with capital-intensive projects driving losses. The high beta (4.63) underscores market perception of volatility, likely tied to the speculative nature of space-tech ventures. Operating cash flow suggests some revenue conversion efficiency, but reinvestment needs dominate the financial profile.

Balance Sheet And Financial Health

The balance sheet shows JPY 5.87 billion in cash against JPY 2.1 billion in total debt, providing liquidity for near-term operations. However, substantial capex commitments may pressure cash reserves. The absence of dividends aligns with growth-stage priorities.

Growth Trends And Dividend Policy

Growth is driven by Japan's space sector expansion, though profitability remains elusive. No dividends are paid, as the company reinvests cash flows into R&D and market penetration. Future trends hinge on commercialization success and government/private sector contracts.

Valuation And Market Expectations

The JPY 82.7 billion market cap implies high growth expectations despite current losses. Investors appear to price in long-term potential in space technology, though the elevated beta signals risk awareness.

Strategic Advantages And Outlook

The firm's focus on integrated space solutions and domestic policy tailwinds provides strategic leverage. Execution risk remains high, but successful project deployments could establish it as a key regional satellite technology provider.

Sources

Company disclosures, 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