investorscraft@gmail.com

Intrinsic ValueQD Laser, Inc. (6613.T)

Previous Close¥454.00
Intrinsic Value
Upside potential
Previous Close
¥454.00

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

QD Laser, Inc. operates in the semiconductor laser industry, specializing in advanced laser-based solutions for telecommunications, manufacturing, medicine, and consumer products. The company's core revenue model is bifurcated into its Laser Device Business, which supplies semiconductor lasers and epitaxial wafers for silicon photonics and precision machining, and its Laser Eyewear Business, which develops retinal scanning technology for medical and consumer applications. Its flagship products, such as RETISSA display II and RD2CAM, leverage proprietary VISIRIUM technology to project images directly onto the retina, positioning the company as a niche innovator in augmented vision and medical diagnostics. While QD Laser holds a specialized position in retinal projection technology, it competes in a broader semiconductor laser market dominated by larger players with greater scale. The company’s focus on high-precision applications and medical devices provides differentiation, but its market penetration remains limited by its relatively small size and R&D-driven cost structure.

Revenue Profitability And Efficiency

In FY 2024, QD Laser reported revenue of ¥1.25 billion, reflecting its niche market focus. However, the company posted a net loss of ¥642.6 million, with diluted EPS of -¥15.44, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at ¥443.4 million, exacerbated by capital expenditures of ¥143.5 million, underscoring the capital-intensive nature of its R&D and product development cycles.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting R&D investments into commercial success. While its retinal projection technology has potential in medical and consumer markets, the current financials suggest limited scalability. The absence of dividend payouts further emphasizes reinvestment priorities, though profitability remains elusive.

Balance Sheet And Financial Health

QD Laser maintains a strong liquidity position with ¥4.84 billion in cash and equivalents, providing a buffer against operational losses. Total debt is minimal at ¥8.7 million, indicating low leverage. However, persistent cash burn raises questions about long-term sustainability without additional funding or revenue growth.

Growth Trends And Dividend Policy

Growth is driven by innovation in retinal projection and laser applications, but financial performance remains volatile. The company does not pay dividends, retaining earnings for R&D and market expansion. Investor returns are contingent on future commercialization success rather than current income.

Valuation And Market Expectations

With a market cap of ¥10.86 billion and a beta of 1.19, QD Laser is priced as a high-risk, high-potential play. The lack of profitability and negative EPS suggest market optimism is tied to technological breakthroughs rather than near-term financial metrics.

Strategic Advantages And Outlook

QD Laser’s proprietary retinal projection technology offers unique applications in medical diagnostics and augmented vision, but commercialization hurdles persist. The outlook depends on scaling production, securing partnerships, and reducing R&D costs. Success hinges on translating innovation into sustainable revenue streams.

Sources

Company filings, Tokyo Stock Exchange disclosures

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