investorscraft@gmail.com

Intrinsic ValueASKUL Corporation (2678.T)

Previous Close¥1,365.00
Intrinsic Value
Upside potential
Previous Close
¥1,365.00

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

ASKUL Corporation operates as a leading provider of office supplies through mail-order services, primarily targeting small and medium-sized offices in Japan. The company leverages a robust logistics network and digital platform to ensure efficient delivery of a wide range of products, including stationery, furniture, and IT equipment. Its business model thrives on recurring demand from corporate clients, supported by subscription services and bulk purchasing discounts. ASKUL holds a strong position in Japan's competitive office supply market, where it differentiates itself through reliability, convenience, and a customer-centric approach. The company benefits from long-standing relationships with businesses, reinforced by its ability to adapt to evolving workplace trends, such as remote work and digital transformation. While the industry faces pressure from e-commerce giants, ASKUL maintains relevance through specialized expertise and tailored solutions for its niche clientele.

Revenue Profitability And Efficiency

ASKUL reported revenue of JPY 471.7 billion for FY 2024, with net income of JPY 19.1 billion, reflecting a stable profitability margin. Operating cash flow stood at JPY 16.9 billion, though capital expenditures of JPY 11.6 billion indicate ongoing investments in logistics and technology. The company’s ability to generate consistent cash flow underscores its operational efficiency in a competitive retail environment.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 196.36 demonstrates ASKUL’s earnings resilience, supported by disciplined cost management and scale advantages. The company’s capital efficiency is evident in its ability to maintain profitability while investing in growth initiatives, though its moderate operating cash flow relative to revenue suggests room for further optimization in working capital management.

Balance Sheet And Financial Health

ASKUL’s balance sheet remains solid, with JPY 61.7 billion in cash and equivalents against JPY 36.1 billion in total debt, indicating a comfortable liquidity position. The conservative leverage profile aligns with its stable cash flow generation, providing flexibility for strategic investments or shareholder returns without undue financial strain.

Growth Trends And Dividend Policy

The company’s growth is tied to corporate demand for office supplies, with potential upside from digital adoption and hybrid work trends. ASKUL’s dividend payout of JPY 38 per share reflects a commitment to returning capital to shareholders, though its yield remains modest compared to broader market alternatives. Future growth may hinge on expanding product offerings or enhancing digital capabilities.

Valuation And Market Expectations

With a market capitalization of JPY 140.2 billion, ASKUL trades at a moderate valuation, reflecting its steady but low-growth profile. The beta of 0.349 suggests lower volatility relative to the market, appealing to risk-averse investors. Market expectations likely center on sustained execution rather than aggressive expansion, given the mature nature of its industry.

Strategic Advantages And Outlook

ASKUL’s key strengths include its entrenched market position, efficient distribution network, and trusted brand among Japanese businesses. The outlook remains stable, with opportunities to capitalize on workplace modernization trends. However, the company must navigate competitive pressures and potential margin compression from rising logistics costs to maintain its profitability trajectory.

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