investorscraft@gmail.com

Intrinsic ValueAvant Corporation (3836.T)

Previous Close¥1,637.00
Intrinsic Value
Upside potential
Previous Close
¥1,637.00

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

Avant Corporation operates in the software application sector, specializing in accounting, business intelligence, and outsourcing services. Its core revenue model revolves around licensing proprietary software, DivaSystem, which supports consolidated management and accounting functions. The company also generates income through training, consulting, and systems integration services, catering to businesses seeking IFRS compliance, advanced management solutions, and data-driven decision-making tools. Avant serves a niche market in Japan, leveraging its expertise in financial and operational software to differentiate itself from broader competitors. The company’s focus on tailored solutions and post-sale support enhances client retention and positions it as a trusted partner for mid-sized enterprises and corporations undergoing digital transformation. While its market share is modest compared to global giants, Avant’s localized expertise and integrated service offerings provide a competitive edge in Japan’s technology-driven financial services landscape.

Revenue Profitability And Efficiency

Avant Corporation reported revenue of JPY 24.4 billion for FY 2024, with net income reaching JPY 2.85 billion, reflecting a healthy profit margin of approximately 11.7%. The company’s operating cash flow stood at JPY 3.68 billion, underscoring efficient cash generation. Capital expenditures were minimal at JPY -160 million, indicating a capital-light business model focused on software and services rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 76.62 demonstrates strong earnings power relative to its market capitalization. With negligible total debt of JPY 6 million and robust cash reserves of JPY 10.87 billion, Avant maintains high capital efficiency. Its low beta of 0.51 suggests stable earnings with limited sensitivity to market volatility, reinforcing its appeal to conservative investors.

Balance Sheet And Financial Health

Avant’s balance sheet is notably strong, with cash and equivalents exceeding JPY 10.8 billion and minimal debt. This liquidity position provides flexibility for strategic investments or shareholder returns. The absence of significant leverage and consistent cash flow generation underscores the company’s financial stability and low-risk profile.

Growth Trends And Dividend Policy

Avant’s growth appears steady, supported by recurring revenue from software licenses and consulting services. The company pays a dividend of JPY 19 per share, reflecting a commitment to returning capital to shareholders. While growth may be moderate compared to high-growth tech firms, its predictable cash flows and dividend policy appeal to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 54.5 billion, Avant trades at a P/E ratio of approximately 19.1x, aligning with mid-cap software peers. The market likely values its stable earnings, niche expertise, and strong balance sheet, though limited international exposure may cap premium valuation potential.

Strategic Advantages And Outlook

Avant’s strategic advantages lie in its specialized software solutions and deep domain knowledge in Japanese accounting standards. The outlook remains stable, with opportunities in digital transformation trends, though competition from global players could pressure margins. Its capital-light model and conservative financial management position it well for sustained profitability.

Sources

Company filings, market data

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