investorscraft@gmail.com

Intrinsic ValueAsahi Net, Inc. (3834.T)

Previous Close¥710.00
Intrinsic Value
Upside potential
Previous Close
¥710.00

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

Asahi Net, Inc. is a Japanese Internet service provider specializing in fiber-optic connectivity, SIM cards, and portable Wi-Fi solutions, catering to both individual and institutional clients. The company has diversified its revenue streams by offering educational support systems like 'manaba,' a learning management platform for universities, and 'respon,' an online survey application. Additionally, it provides cloud-based camera solutions (AiSTRIX) and IPv6 roaming services (v6 Connect) for telecom operators, positioning itself as a niche player in Japan's competitive telecommunications sector. Asahi Net distinguishes itself through integrated digital solutions, combining hardware rentals, maintenance services, and proprietary software to enhance customer stickiness. While it operates in a mature market dominated by larger telecom giants, its focus on specialized educational and enterprise tools provides a defensible niche. The company’s asset-light model, leveraging cloud and IoT technologies, allows it to maintain agility in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

Asahi Net reported revenue of ¥12.2 billion for FY2024, with net income of ¥1.29 billion, reflecting a healthy net margin of approximately 10.6%. Operating cash flow stood at ¥2.47 billion, underscoring efficient cash generation. Capital expenditures of ¥1.75 billion suggest ongoing investments in infrastructure and technology, though the company maintains a lean balance sheet with no debt.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥46.42 highlights its earnings power, supported by a capital-efficient model with zero debt and ¥3.51 billion in cash reserves. Its ability to generate consistent operating cash flow (¥2.47 billion) relative to revenue indicates effective working capital management and low reliance on external financing.

Balance Sheet And Financial Health

Asahi Net’s balance sheet is robust, with ¥3.51 billion in cash and no debt, providing significant financial flexibility. The absence of leverage and positive operating cash flow reinforce its low-risk profile, making it resilient to macroeconomic volatility. Capital expenditures are fully covered by internally generated funds.

Growth Trends And Dividend Policy

Growth appears steady, with the company prioritizing reinvestment in technology and services. A dividend of ¥24 per share signals a commitment to shareholder returns, yielding ~1.4% based on its current market cap. The lack of debt and strong cash position suggest potential for sustained dividend growth or strategic acquisitions.

Valuation And Market Expectations

Trading at a market cap of ¥17.6 billion, Asahi Net’s valuation reflects its niche positioning and stable profitability. The low beta (0.055) indicates minimal correlation with broader market movements, appealing to risk-averse investors. However, limited revenue growth may cap upside potential unless the company expands its product suite or geographic reach.

Strategic Advantages And Outlook

Asahi Net’s strategic focus on education and enterprise solutions provides differentiation in Japan’s telecom sector. Its debt-free status and cash reserves offer flexibility to pursue organic or inorganic growth. Challenges include competition from larger ISPs, but its specialized offerings and asset-light model position it well for sustained profitability in a digitizing economy.

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