investorscraft@gmail.com

Intrinsic Value of WILLPLUS Holdings Corporation (3538.T)

Previous Close¥988.00
Intrinsic Value
Upside potential
Previous Close
¥988.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WILLPLUS Holdings Corporation operates in Japan's auto dealership sector, specializing in the import and sale of new and used vehicles. The company diversifies its revenue streams through auto auction sales, vehicle maintenance and repair services, and automobile insurance products. This integrated approach allows WILLPLUS to capture value across the vehicle lifecycle, from procurement to after-sales support. Positioned in the consumer cyclical sector, the company benefits from Japan's mature automotive market while facing competition from both domestic dealership networks and digital platforms. Its focus on comprehensive automotive services enhances customer retention and creates cross-selling opportunities. The firm's headquarters in Tokyo provides strategic access to Japan's largest urban market, though regional expansion remains a potential growth lever. WILLPLUS's hybrid model—combining physical dealership operations with auction and service capabilities—positions it as a mid-tier player in Japan's fragmented auto retail landscape.

Revenue Profitability And Efficiency

For FY2024, WILLPLUS reported revenues of ¥47.7 billion with net income of ¥1.12 billion, translating to a net margin of approximately 2.4%. The company generated ¥2.51 billion in operating cash flow against capital expenditures of ¥442 million, indicating reasonable cash conversion efficiency. Diluted EPS stood at ¥115.77, reflecting modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The firm maintains a beta of 0.61, suggesting lower volatility than the broader market. With ¥7.51 billion in cash against ¥13.18 billion of total debt, the capital structure appears moderately leveraged. The ¥1.12 billion net income demonstrates baseline earnings capacity, though return metrics would benefit from deeper analysis of asset turnover ratios.

Balance Sheet And Financial Health

WILLPLUS holds ¥7.51 billion in cash equivalents against ¥13.18 billion of total debt, resulting in a net debt position of ¥5.67 billion. The balance sheet shows adequate liquidity for a dealership business, with debt levels that appear manageable given the stable cash flows from operations. No concerning maturity walls or refinancing risks are immediately evident.

Growth Trends And Dividend Policy

The company paid a dividend of ¥44.51 per share, representing a payout ratio of approximately 38% based on diluted EPS. Growth prospects appear tied to Japan's automotive market trends, with used car sales and ancillary services potentially offsetting any stagnation in new vehicle demand. The dividend policy suggests a balanced approach to capital allocation.

Valuation And Market Expectations

At a market capitalization of ¥9.24 billion, the stock trades at roughly 8.2x net income and 0.19x revenue. These multiples reflect market expectations for stable but unspectacular growth in Japan's mature auto retail sector. The below-market beta implies investors view the business as relatively defensive within the consumer cyclical space.

Strategic Advantages And Outlook

WILLPLUS's integrated service model provides some insulation against pure-play competition, though digital disruption remains a sector-wide challenge. The company's ability to maintain profitability in a competitive market suggests operational discipline. Near-term performance will likely track Japan's economic conditions and vehicle replacement cycles, with longer-term potential tied to efficiency improvements and service revenue growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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