investorscraft@gmail.com

Intrinsic ValueAsukanet Co., Ltd. (2438.T)

Previous Close¥379.00
Intrinsic Value
Upside potential
Previous Close
¥379.00

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

Asukanet Co., Ltd. operates in Japan’s consumer cyclical sector, specializing in personalized memorial and publishing services. The company’s core revenue streams include on-demand photo book production, funeral photography services, and aerial imaging solutions. Its niche focus on small-lot printing and memorial design caters to individual and institutional clients, differentiating it from mass-market competitors. Asukanet’s integration of software development with its printing services enhances efficiency and customization, reinforcing its position in Japan’s personal products and services industry. The company’s aerial display segment adds a technological edge, though its primary strength lies in memorial and publishing services, where it has built a reputation for quality and personalization. While the market for these services is fragmented, Asukanet’s long-standing presence since 1995 and Hiroshima-based operations provide regional stability and brand recognition.

Revenue Profitability And Efficiency

Asukanet reported revenue of ¥7.04 billion for FY 2024, with net income of ¥214 million, reflecting modest profitability. The diluted EPS of ¥13.01 indicates stable earnings per share, though operating cash flow of ¥616 million suggests efficient cash generation relative to net income. Capital expenditures of ¥-330 million highlight ongoing investments, likely in technology or production capabilities, which may support future growth.

Earnings Power And Capital Efficiency

The company’s earnings power appears steady, with a net income margin of approximately 3.0%. Low total debt of ¥4.1 million against cash reserves of ¥1.66 billion underscores strong liquidity and minimal leverage, enhancing capital efficiency. This conservative financial structure positions Asukanet to weather economic fluctuations while maintaining operational flexibility.

Balance Sheet And Financial Health

Asukanet’s balance sheet is robust, with cash and equivalents covering its negligible debt multiple times over. The absence of significant liabilities reinforces financial health, though the modest net income suggests room for improved returns on equity. The company’s asset-light model, combined with disciplined spending, supports a stable financial foundation.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting a steady but unspectacular trajectory. The dividend per share of ¥7 signals a commitment to shareholder returns, though the yield may be modest given the current market cap. Future growth may hinge on expanding its aerial imaging segment or scaling its core memorial services.

Valuation And Market Expectations

With a market cap of ¥6.69 billion and a beta of 0.43, Asukanet is perceived as a low-volatility stock, likely appealing to conservative investors. The valuation reflects its niche market position and stable cash flows, though limited growth prospects may cap upside potential absent strategic initiatives.

Strategic Advantages And Outlook

Asukanet’s strategic advantages include its specialized memorial services and technological integration in printing. The outlook remains stable, with opportunities in digital transformation and regional expansion. However, reliance on Japan’s consumer cyclical sector exposes it to demographic and economic shifts, necessitating innovation to sustain long-term relevance.

Sources

Company filings, Bloomberg

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