investorscraft@gmail.com

Intrinsic ValueUbiteq, Inc. (6662.T)

Previous Close¥243.00
Intrinsic Value
Upside potential
Previous Close
¥243.00

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

Ubiteq, Inc. operates in the IoT solutions space, specializing in the development and provision of embedded systems, cloud services, and software maintenance. The company serves diverse industries with its telematics platform for vehicle operation monitoring, car-sharing solutions, and safety support systems like D-drive and Work Mate. As a subsidiary of ORIX Corporation, Ubiteq leverages its parent company’s resources to enhance its market reach, though it competes in a fragmented sector dominated by larger players. Its niche focus on embedded security and defect improvement services (D-collet) provides differentiation, but scalability remains a challenge given its modest revenue base. The Japanese IoT market is growing, but Ubiteq’s positioning as a mid-tier player requires strategic partnerships or innovation to capture broader adoption.

Revenue Profitability And Efficiency

Ubiteq reported revenue of JPY 1.02 billion for FY 2024, but net losses widened to JPY -344 million, reflecting operational inefficiencies. Negative operating cash flow (JPY -358 million) and high capital expenditures (JPY -225 million) suggest aggressive investment, though profitability metrics like diluted EPS (JPY -23.28) indicate persistent challenges in cost management or revenue scalability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore weak capital efficiency, with no discernible return on invested capital. Absence of debt mitigates financial risk, but reliance on equity or parent-company support may limit growth flexibility. IoT solutions demand upfront R&D, and Ubiteq’s inability to monetize these investments efficiently raises questions about its long-term earnings trajectory.

Balance Sheet And Financial Health

Ubiteq maintains a debt-free balance sheet with JPY 1.43 billion in cash, providing liquidity for near-term operations. However, sustained cash burn (JPY -358 million operating cash flow) could erode reserves if not addressed. The lack of leverage is a positive, but stagnant growth and losses may necessitate external funding or restructuring.

Growth Trends And Dividend Policy

Revenue trends are unclear without historical data, but net losses suggest stagnant or declining growth. The company does not pay dividends, typical for firms prioritizing reinvestment. IoT adoption in Japan could drive future demand, but Ubiteq’s ability to capitalize remains unproven given current financials.

Valuation And Market Expectations

With a market cap of JPY 3.54 billion and negative earnings, Ubiteq trades on speculative potential rather than fundamentals. A low beta (0.095) implies minimal correlation to broader markets, possibly reflecting its niche focus. Investors likely await turnaround evidence or strategic shifts from ORIX.

Strategic Advantages And Outlook

Ubiteq’s embedded security expertise and ORIX backing offer foundational strengths, but execution risks loom. The IoT market’s growth could benefit the company if it achieves scalability or partnerships. Near-term focus should be on cost control and monetizing its platforms. Without profitability improvements, the outlook remains cautious.

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