investorscraft@gmail.com

Intrinsic ValueAucnet Inc. (3964.T)

Previous Close¥2,052.00
Intrinsic Value
Upside potential
Previous Close
¥2,052.00

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

Aucnet Inc. operates as a specialized auction platform, primarily focusing on the redistribution of pre-owned goods across multiple verticals, including automobiles, digital products, and luxury consumer items. The company’s core revenue model is built on facilitating auctions, offering value-added services such as proxy bidding, vehicle inspections, and inventory liquidation support. Its diversified segments—Automobile, Digital Product, and Consumer Product—cater to distinct markets, leveraging Japan’s robust secondary goods economy. Aucnet holds a unique position as a trusted intermediary in the pre-owned luxury and automotive sectors, where authenticity and condition verification are critical. The company’s live-linked auctions and shared inventory systems enhance liquidity for sellers while providing buyers with access to vetted products. Additionally, its expansion into BPO services and financial solutions further diversifies revenue streams. Aucnet’s market positioning is reinforced by its long-standing reputation, technological infrastructure, and deep industry expertise, making it a key player in Japan’s auction-based retail ecosystem.

Revenue Profitability And Efficiency

Aucnet reported revenue of ¥55.9 billion for FY 2024, with net income reaching ¥4.49 billion, reflecting a healthy profit margin. The company’s operating cash flow of ¥4.85 billion underscores efficient cash generation, while capital expenditures were modest at ¥336 million, indicating disciplined investment. Diluted EPS of ¥93.96 highlights strong earnings distribution across its outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income-to-revenue ratio of approximately 8%. Its capital efficiency is evident in its negligible total debt and ¥16.98 billion in cash reserves, providing flexibility for strategic initiatives. The absence of leverage further strengthens its ability to reinvest in growth or return capital to shareholders.

Balance Sheet And Financial Health

Aucnet maintains a robust balance sheet, with no debt and ¥16.98 billion in cash and equivalents. This conservative financial structure ensures stability and mitigates liquidity risks. The company’s strong cash position supports its dividend policy and potential expansion opportunities without reliance on external financing.

Growth Trends And Dividend Policy

Aucnet’s growth is driven by its diversified auction segments and ancillary services. The company pays a dividend of ¥38 per share, reflecting a commitment to shareholder returns. Its ability to sustain dividends is supported by consistent profitability and a debt-free balance sheet, though future growth may hinge on expanding its digital and cross-border auction capabilities.

Valuation And Market Expectations

With a market capitalization of ¥65.1 billion, Aucnet trades at a P/E multiple derived from its ¥93.96 EPS. The negative beta of -0.083 suggests low correlation with broader market movements, potentially appealing to defensive investors. Market expectations likely focus on its ability to scale its digital platforms and maintain margins in a competitive secondary goods market.

Strategic Advantages And Outlook

Aucnet’s strategic advantages include its established auction infrastructure, trusted brand, and diversified revenue streams. The outlook remains positive, supported by Japan’s growing pre-owned goods market and the company’s focus on technology-driven solutions. Challenges include competition from global e-commerce platforms, but Aucnet’s niche expertise positions it well for sustained relevance.

Sources

Company filings, Bloomberg

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