Previous Close | ¥988.00 |
Intrinsic Value | ¥2,489,919.36 |
Upside potential | +251,916% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |