investorscraft@gmail.com

Intrinsic ValueAucfan Co., Ltd. (3674.T)

Previous Close¥338.00
Intrinsic Value
Upside potential
Previous Close
¥338.00

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

Aucfan Co., Ltd. operates in Japan's e-commerce support sector, providing data-driven solutions for online retailers and wholesalers. The company's core offerings include aucfan, a market price comparison tool, and NETSEA, a B2B wholesale platform, catering to both professional and casual users. Its niche lies in price intelligence and inventory management, positioning it as a facilitator for efficient online transactions. Aucfan differentiates itself through specialized tools like aucfan robo (RPA automation) and TATEMPO GUIDE (multi-shop management), which streamline operations for small to mid-sized e-commerce businesses. The company also extends advisory services to startups, reinforcing its role as an ecosystem enabler. While competing in a crowded digital marketplace, Aucfan maintains relevance by addressing specific pain points in Japan's fragmented e-commerce logistics landscape, particularly in secondary markets like returned goods and bulk wholesale through NETSEA BULK MALL.

Revenue Profitability And Efficiency

Aucfan generated ¥4.84 billion in revenue for FY2024, with net income of ¥187 million, reflecting a 3.9% net margin. Operating cash flow stood at ¥1 billion against minimal capex of ¥9 million, indicating capital-light operations. The absence of dividends suggests reinvestment into platform development and market expansion initiatives.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with diluted EPS of ¥18.12. Cash reserves of ¥4.5 billion against ¥1.66 billion debt indicate prudent liquidity management. Beta of 1.041 suggests market-aligned volatility, while the capital-light model supports scalable service expansion without significant asset intensity.

Balance Sheet And Financial Health

Aucfan maintains a robust balance sheet with ¥4.5 billion in cash equivalents, covering debt obligations 2.7x. The debt-to-equity ratio appears manageable given recurring cash flows. Working capital remains healthy, supported by the asset-light nature of its SaaS-like service offerings.

Growth Trends And Dividend Policy

Growth appears organic, focused on platform enhancements rather than acquisitions. The zero dividend policy aligns with its growth stage, prioritizing R&D in e-commerce automation tools. Market cap of ¥3.72 billion reflects modest valuation multiples relative to sector peers.

Valuation And Market Expectations

Trading at approximately 0.77x revenue, the valuation suggests market skepticism about scalability beyond niche e-commerce support services. The premium for its proprietary data assets appears offset by limited international expansion visibility.

Strategic Advantages And Outlook

Aucfan's strength lies in domain expertise in Japanese e-commerce price benchmarking and wholesale logistics. Near-term challenges include monetizing its advisory services and expanding NETSEA's vendor network. The outlook remains cautiously positive given Japan's growing e-commerce penetration, though dependent on maintaining technological edge in price analytics.

Sources

Company filings, Tokyo Stock Exchange disclosures

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