investorscraft@gmail.com

Intrinsic ValueAUN CONSULTING, Inc. (2459.T)

Previous Close¥235.00
Intrinsic Value
Upside potential
Previous Close
¥235.00

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

AUN CONSULTING, Inc. operates in the competitive Internet Content & Information sector, specializing in digital marketing support services. The company’s core revenue model is built on providing search engine optimization (SEO) consulting, paid search advertising, and comprehensive digital marketing solutions, including search engine marketing (SEM), internet advertisements, and social media services. Its offerings cater to businesses seeking to enhance their online visibility and customer engagement in Japan and internationally. Positioned as a niche player, AUN CONSULTING differentiates itself through tailored marketing strategies and integrated digital solutions, though it faces intense competition from larger global and domestic marketing firms. The company’s focus on localized expertise and multi-channel marketing support allows it to serve small and mid-sized enterprises effectively, though scalability remains a challenge given the fragmented nature of the digital marketing industry.

Revenue Profitability And Efficiency

In FY 2024, AUN CONSULTING reported revenue of ¥441.5 million but recorded a net loss of ¥138.5 million, reflecting operational challenges. The negative operating cash flow of ¥121 million and minimal capital expenditures of ¥3.95 million suggest constrained liquidity and limited reinvestment in growth initiatives. The diluted EPS of -¥18.46 further underscores profitability pressures, likely due to competitive pricing or rising service delivery costs.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power in the current fiscal year. With minimal capital expenditures, AUN CONSULTING appears to prioritize cost containment over expansion, though this strategy may limit its ability to scale operations or innovate in a rapidly evolving digital marketing landscape. The lack of profitability raises questions about long-term capital efficiency.

Balance Sheet And Financial Health

AUN CONSULTING maintains a moderate financial position, with ¥506.3 million in cash and equivalents against ¥245.7 million in total debt. The cash reserves provide a buffer, but the negative operating cash flow could strain liquidity if sustained. The absence of dividend payouts aligns with its current focus on preserving capital amid profitability challenges.

Growth Trends And Dividend Policy

The company’s recent financial performance reflects stagnation, with no clear growth trajectory evident in FY 2024. The lack of dividends suggests a conservative approach to capital allocation, prioritizing financial stability over shareholder returns. Future growth may depend on improving operational efficiency or expanding its service offerings in higher-margin digital marketing segments.

Valuation And Market Expectations

With a market capitalization of ¥2.1 billion and a beta of 0.32, AUN CONSULTING is perceived as a low-volatility but high-risk investment due to its unprofitability. The market appears to discount its prospects, likely awaiting signs of a turnaround or strategic repositioning in the competitive digital marketing space.

Strategic Advantages And Outlook

AUN CONSULTING’s deep expertise in localized digital marketing services provides a competitive edge in Japan’s SME sector. However, its outlook remains uncertain unless it can achieve profitability and scale its operations. Strategic partnerships or technological advancements in AI-driven marketing tools could present opportunities, but execution risks persist given current financial constraints.

Sources

Company filings, Tokyo Stock Exchange 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