investorscraft@gmail.com

Intrinsic ValueQualtec Co.,Ltd. (9165.T)

Previous Close¥1,425.00
Intrinsic Value
Upside potential
Previous Close
¥1,425.00

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

Qualtec Co., Ltd. operates as a specialized provider of failure analysis and reliability testing services for electronic components, serving Japan's high-tech manufacturing sector. The company leverages advanced microfabrication techniques, including laser processing and surface treatment (plating) technologies, to enhance the durability and performance of electronic parts. Its niche expertise positions it as a critical partner for semiconductor and electronics manufacturers requiring precision testing and quality assurance. Qualtec’s business model is built on recurring demand from industries where component reliability is non-negotiable, such as automotive, aerospace, and consumer electronics. The company’s market position is reinforced by its technical capabilities and localized service offerings, though its geographic concentration in Japan may limit exposure to global growth opportunities. As a small-cap player in the industrials sector, Qualtec competes on precision and reliability rather than scale, catering to a clientele that values specialized, high-margin services over commoditized solutions.

Revenue Profitability And Efficiency

Qualtec reported revenue of ¥3.62 billion for FY 2024, with net income of ¥270 million, reflecting a net margin of approximately 7.5%. Operating cash flow stood at ¥637.6 million, indicating solid cash conversion from operations. Capital expenditures of ¥-392.5 million suggest ongoing investments in technology and infrastructure, though the company maintains a lean operational footprint relative to its niche focus.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥115.79 underscores its ability to generate earnings despite its modest scale. With a cash balance of ¥1.9 billion against total debt of ¥197.2 million, Qualtec exhibits strong liquidity and minimal leverage, supporting its capacity to fund growth initiatives or weather cyclical downturns in its target industries.

Balance Sheet And Financial Health

Qualtec’s balance sheet is robust, with cash and equivalents covering nearly 10x its total debt. The low debt-to-equity profile and healthy operating cash flow position the company favorably for sustained operations or strategic investments. Its financial health is further underscored by a market capitalization of ¥2.92 billion, reflecting investor confidence in its stability.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s electronics and semiconductor sectors, with limited visibility into international expansion. The company’s dividend payout of ¥42 per share signals a commitment to shareholder returns, though its yield may be modest relative to broader market alternatives. Future growth may hinge on technological advancements or partnerships to diversify revenue streams.

Valuation And Market Expectations

Trading with a negative beta of -0.31, Qualtec’s stock exhibits low correlation to broader market movements, potentially appealing to risk-averse investors. The valuation reflects its niche positioning, with investors likely pricing in steady, albeit unspectacular, growth given its specialized service offerings and domestic focus.

Strategic Advantages And Outlook

Qualtec’s strategic advantages lie in its technical expertise and entrenched relationships within Japan’s electronics supply chain. The outlook remains stable, though dependent on sustained demand for high-precision testing services. Risks include exposure to cyclical industry demand and limited geographic diversification, which could constrain long-term growth unless addressed through strategic initiatives.

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